C&C International Corp. (352480) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of C&C International Corp. stock KRW 25,928, price KRW 20,000, upside +29.6%, quality 45 out of 100. Rating: undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 4, 2026.
How to read this chart
60‑month range 14,634 KRW – 128,253 KRW · fair‑value band 20,739 KRW – 35,317 KRW · the 20,000 KRW price screens below the 25,928 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 4, 2026.
Follow C&C International in your weekly email
Every Wednesday you see whether C&C International is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
C&C International Co., Ltd. engages in the research and development, manufacture, and sales of cosmetics in Korea. The company offers lip glosses, lipsticks, and lip liners; eyeliners, eye shadows, and eyebrows; and face products.
Show moreShow less
It exports its products to Asian countries, such as Thailand, Taiwan, Malaysia, and Japan, as well as Europe, North America, and internationally. The company was founded in 1997 and is headquartered in Hwaseong-si, South Korea.
Stock analysis
C&C International Corp. (352480) currently trades at 20,000 KRW, while our model-based Fair Value estimate is 25,928 KRW, implying the stock looks roughly 23% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 40,921 KRW per share, and 20 of the 26 models we run sit above the 20,000 KRW price.
Bear case: the Dividend Discount group reads lowest at 9,307 KRW, and 6 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 20,739 KRW (bear) to 35,317 KRW (bull), the price of 20,000 KRW sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 45/100 (below-average quality), in the Consumer Defensive sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
C&C International Corp. reported revenue of 288B KRW in FY2025 versus 91.3B KRW in FY2021, a compound +33.3%/yr. Reported net income was 14.3B KRW in FY2025.
Key figures
Market cap 267B KRW (≈ $198M) Micro · P/E ratio 32.3 · P/S ratio 0.91 · EPS (TTM) 588.02 KRW · Dividend yield 5.0% · Net margin 2.7% · Return on equity 2.9% · Return on assets (EBIT) 7.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 25 out of 100 (low confidence).
What moves the price
The share trades about 47% below its 52-week high and 18% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at −26% fair-value upside, at 30%, 352480 screens cheaper than that median.
Fair Value models
Bear20,739 KRWFair Value 25,928 KRWBull35,317 KRW
Price 20,000 KRW · Upside +29.6%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+2.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+30.2%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+26.3%
Start year 2020 (pandemic)
Revenue growth 7 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+22.6%
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+20.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+15.0%
Dividend (yield on the price)5.0%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.16% → 8%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+15.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about +13.1% a year for the price.
Compare C&C International Corp. with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Household & Personal Products · 230 stocks
Beats the industry median on 5/14 measures
Overall it trails its industry peers.
Valuation
Quality Score45 · Bottom 25%
Fair Value upside+29.6% · Above median
Profitability
Return on equity (12 months)2.9% · Below median
Return on assets3.3% · Below median
Net margin (12 months)2.7% · Below median
Operating margin (12 months)−19.2% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−0.8% · Below median
Dividend yield (12 months)5.0% · Top 25%
Valuation Multiplesvs Household & Personal Products median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "C&C International Corp. Fair Value". https://www.fairvalue-calculator.com/stock/352480
Frequently asked questions
Is C&C International Corp. (352480) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 25,928 KRW versus a price of 20,000 KRW, about +30% upside (undervalued).
What is the fair value of 352480?
Our model-based fair value for C&C International Corp. is 25,928 KRW (as of Nov 4, 2026), built from audited fundamentals. The current price: 20,000 KRW.
What is the quality score of 352480?
C&C International Corp. has a Quality Score of 45/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for C&C International Corp. (352480)?
Our model-based price target is the fair value of 25,928 KRW (as of Nov 4, 2026) from 26 valuation models. Cautious scenario 20,739 KRW, optimistic scenario 35,317 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the C&C International Corp. stock forecast for 2026?
Our models put fair value at 25,928 KRW, about +30% upside versus a price of 20,000 KRW (undervalued). Cautious scenario 20,739 KRW, optimistic scenario 35,317 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of C&C International Corp. (352480)?
C&C International Corp. reported trailing-twelve-month revenue of about 293B KRW (latest available figure, as of Nov 4, 2026).
Does C&C International Corp. pay a dividend?
C&C International Corp. currently shows a dividend yield of 5.00% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of C&C International Corp. (352480)?
C&C International Corp. pays a dividend of 1,000 KRW per share a year, a dividend yield of 5.0%. The payout ratio is 134% of earnings (on adjusted earnings, reported 170%). Free cash flow covers the dividend 0.60 times. Our assessment: Pays more than it earns. The company pays out more in dividends than it earns, and free cash flow clearly does not cover the dividend either. It may need to be cut unless profits recover.
What growth is priced into C&C International Corp. (352480)?
For today's price to be fair in a discounted-cash-flow model, C&C International Corp. would have to grow free cash flow by +15.4 % per year for five years (discount rate 11.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +26.3 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of 352480 use?
Our models discount C&C International Corp. at 11.6 %: a base by market capitalisation (micro), damped by beta 0.06, country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For C&C International Corp. that is +15.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.6 %) and the same formula as our fair value.
How much growth has C&C International Corp. (352480) delivered so far?
Over the past 5 years revenue at C&C International Corp. grew +26.3 % a year. The price currently implies free-cash-flow growth of +15.4 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of C&C International Corp. (352480) growing?
The median revenue growth in the sector is +14.1 % a year. That is the yardstick for the growth priced into C&C International Corp. (+15.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of C&C International Corp. (352480)?
The free-cash-flow yield on the price is 4.02 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow C&C International Corp. produces per unit of market value. When it exceeds the discount rate of our models (11.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of C&C International Corp. (352480)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For C&C International Corp. it is 25,928 KRW per share (as of Nov 4, 2026), against a price of 20,000 KRW. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is C&C International Corp. stock overvalued or undervalued in 2026?
As of Nov 4, 2026, 352480 trades below its calculated fair value: price 20,000 KRW, fair value 25,928 KRW, a gap of about +30% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 352480?
No. The price is what the market pays today (20,000 KRW); the fair value is what the company's own numbers justify (25,928 KRW). For C&C International Corp. the two are 5,928 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is C&C International Corp. worth?
The market values C&C International Corp. at about 267B KRW (market capitalisation, as of Nov 4, 2026). Per share that is 20,000 KRW; our models calculate a fair value of 25,928 KRW per share.
What do the bullish and bearish scenarios say about 352480?
Our models span a range for C&C International Corp.: cautious scenario 20,739 KRW, base 25,928 KRW, optimistic 35,317 KRW per share (as of Nov 4, 2026, price 20,000 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 352480?
C&C International Corp. trades at a price-to-earnings ratio of 32.3 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 25,928 KRW is built from several models across several years. Excluding one-off items of fiscal year 2025 it is 15.1 (reported for FY2025: 19.1). Other multiples: PEG 0.4, P/B 0.8, P/S 0.9, EV/EBITDA 48.2.
What is the PEG ratio of 352480?
The PEG ratio of C&C International Corp. is 0.36 (P/E divided by earnings growth, as of Nov 4, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of C&C International Corp. (352480)?
Balance-sheet figures for C&C International Corp. (as of Nov 4, 2026): return on equity 2.9%. They feed the Quality Score of 45/100, which measures business quality independently of the share price.
How far is 352480 from its 52-week high?
C&C International Corp. trades at 20,000 KRW, about 47% below its 52-week high of 38,050 KRW and 18% above the low of 16,910 KRW (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 25,928 KRW is for.
Which stocks are comparable to C&C International Corp.?
From the same area (Consumer Defensive) we also value Colgate-Palmolive Company, Hindustan Unilever Limited, The Estée Lauder Companies Inc, Henkel AG, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is C&C International Corp. stock attractive at the current price?
The data as of Nov 4, 2026: price 20,000 KRW, calculated fair value 25,928 KRW (+30%), Quality Score 45/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 352480 calculated?
We run C&C International Corp. through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 25,928 KRW builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. C&C International Corp. currently trades 23% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of C&C International Corp. (352480)?
The closing price on Nov 6, 2026 was 20,000 KRW. Our model-based fair value is 25,928 KRW, about +30% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with C&C International Corp. right now?
The price is below even our cautious bear case (20,739 KRW). The market is more pessimistic than our downside scenario. The price sits below our cautious bear case: the market assumes less than even our pessimistic scenario. The data supports the verdict: every model runs on fully documented inputs.
Key figures of C&C International Corp.
How large is the market capitalisation of C&C International Corp. (352480)?
The market capitalisation of C&C International Corp. is 267B KRW (≈ $198M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of C&C International Corp. (352480)?
The price-to-sales ratio of C&C International Corp. is 0.91 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of C&C International Corp. (352480)?
Earnings per share at C&C International Corp. are 588.02 KRW (price ÷ EPS = P/E 32.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of C&C International Corp. (352480)?
The dividend yield of C&C International Corp. is 5.0% (payout 134%, on adjusted earnings, reported 170%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of C&C International Corp. (352480)?
The net margin of C&C International Corp. is 2.7% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of C&C International Corp. (352480)?
The return on equity (ROE) of C&C International Corp. is 2.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of C&C International Corp. (352480)?
On an EBIT basis the return on assets of C&C International Corp. is 7.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of C&C International Corp. (352480)?
The operating margin of C&C International Corp. is −19.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at C&C International Corp. (352480)?
Revenue at C&C International Corp. is growing −0.8% versus a year earlier (3y avg +30.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at C&C International Corp. (352480)?
Earnings per share at C&C International Corp. are growing −10.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does C&C International Corp. (352480) carry?
The net debt of C&C International Corp. is 13.9B KRW (fiscal year 2021, ≈ 1.7 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch C&C International Corp. in the live analysis
One click puts C&C International Corp. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 4, 2026