EN DE

C&C International Co (352480) Fair Value & Analysis

Consumer Defensive · KR · Market cap 252B KRW

CC C&C International Co 352480 · KQ
Price20,350 KRW
Fair Value20,632 KRW
Upside+1.4%
Quality46/100
Watch C&C International Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 5.2% net margin
Low debt · generates free cash flow
3.19% dividend yield
Ranks above peers (7/11)
Narrow moat 33/100
Evidence: High Range 20,410 KRW – 20,632 KRW Share as image

Fair value as of: Jul 21, 2026

From 24 valuation models · updated 20 days ago

Share price +0.7% over the past month.

Below-average quality, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • The models converge in a tight band (20,410 KRW to 20,632 KRW), unusually little disagreement for a valuation.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

128,253 KRW 14,634 KRW Fair Value 20,632 KRW May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

60‑month range 14,634 KRW – 128,253 KRW · fair‑value band 20,410 KRW – 20,632 KRW · the 20,350 KRW price screens below the 20,632 KRW fair value. Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

C&C International Co (352480) currently trades at 20,350 KRW, while our model-based Fair Value estimate is 20,632 KRW, implying the stock looks roughly 1.4% fairly valued today. The Quality Score stands at 46/100 (below-average quality), in the Consumer Defensive sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, C&C International Co generated revenue of 293B KRW at a net margin of 5.2%. Revenue grew 7.4% year over year. It earns a return on equity of 5.5%. Net debt stands at 13.9B KRW. Fundamentals as of Jul 21, 2026

Our scenario range runs from 20,410 KRW (bear case) to 20,632 KRW (bull case); at 20,350 KRW, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 57% below its 52-week high and 11% 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 1%, 352480 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth DCF 22,039 KRW 31,336 KRW 50,930 KRW 80
Residual Income 19,728 KRW 19,671 KRW 18,107 KRW 76
Rev-Margin DCF 27,394 KRW 44,165 KRW 76,138 KRW 74
All 24 models by family
DCF Models
FCF DCF 22,646 KRW 29,108 KRW 50,238 KRW 38
Owner Earnings 18,438 KRW 26,959 KRW 45,646 KRW 31
5Y Revenue Exit 27,121 KRW 40,162 KRW 67,630 KRW 39
5Y EBITDA Exit 22,964 KRW 31,753 KRW 49,006 KRW 41
5Y P/E Exit 23,367 KRW 37,755 KRW 57,448 KRW 38
10Y Revenue Exit 25,523 KRW 46,508 KRW 61,395 KRW 36
10Y EBITDA Exit 23,124 KRW 37,344 KRW 62,352 KRW 37
10Y P/E Exit 23,425 KRW 38,232 KRW 62,783 KRW 35
Earnings-Based
Graham-Dodd 7,136 KRW 49,769 KRW 69,843 KRW 54
Lynch FV 19,394 KRW 27,706 KRW 36,018 KRW 50
PEG = 1.0 19,394 KRW 27,706 KRW 36,018 KRW 46
EPV 26,268 KRW 28,769 KRW 30,992 KRW 59
Multiples
P/E Multiple 11,020 KRW 14,693 KRW 18,366 KRW 63
P/S Multiple 13,381 KRW 17,841 KRW 22,302 KRW 58
P/B Multiple 13,381 KRW 17,841 KRW 22,302 KRW 55
EV/EBIT 24,309 KRW 28,381 KRW 32,452 KRW 53
EV/EBITDA 22,592 KRW 26,092 KRW 29,591 KRW 54
EV/Revenue 26,915 KRW 33,267 KRW 39,618 KRW 43
Asset-Based
NCAV (Graham) 13,018 KRW 17,444 KRW 26,036 KRW 50
Growth DCF
Growth DCF 22,039 KRW 31,336 KRW 50,930 KRW 80
Rev-Margin DCF 27,394 KRW 44,165 KRW 76,138 KRW 74
Economic Profit
Residual Income 19,728 KRW 19,671 KRW 18,107 KRW 76
ROIC Compounder 26,589 KRW 32,951 KRW 39,357 KRW 72
Growth Earnings
Growth-Adj P/E 21,414 KRW 30,591 KRW 39,769 KRW 68

Widest divergence: DCF Models (37,344 KRW) versus Asset-Based (17,444 KRW). Highest evidence: Growth DCF (80).

Notify me when 352480 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 293B KRW
Revenue growth (YoY) +7.4%
Net margin 5.2%
Return on equity 5.5%
Free cash flow 8.0B KRW FY2025
Operating margin 3.9%
More key figures
Dividend yield 3.2%
EPS growth (YoY) -10.6%
Net debt 13.9B KRW FY2021

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 46/100

Of which business quality 50 · Market factors (momentum, volatility) 19

Profitability 30
Margins and returns on capital today
Quality Growth 14
Are margins and returns improving?
Cashflow 40
Earnings quality: real cash, not paper profit
Fin. Strength 97
Balance sheet, leverage, solvency risk
Investment 25
Disciplined investing over empire-building
Low Volatility 57
Calm price path (market factor)
Momentum 3
Price trend over the last 3–12 months (market factor)
52W Momentum 4
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

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.

Full company description

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. 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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

C&C International Co 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.

Growth Quality 85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
288B KRW
Latest YoY
+2.0%
Avg. growth/yr (3Y) 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.
+30.2%
Avg. growth/yr (5Y) 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.
+26.3%
Avg. growth/yr (7Y) 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.
+22.6%
Revenue +33.3%/yr
FY21 91.3B KRW
FY22 131B KRW
FY23 220B KRW
FY24 283B KRW
FY25 288B KRW
Net income
FY21 −5.9B KRW
FY22 16.5B KRW
FY23 31.4B KRW
FY24 32.4B KRW
FY25 14.3B KRW

Watch 352480: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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 Co Fair Value". https://www.fairvalue-calculator.com/stock/352480

Peer Group

Household & Personal Products · 244 stocks

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.

Quality Score 46 · Bottom 25%
Fair Value upside +1% · Above median
Return on equity (TTM) 5% · Below median
Return on assets 2% · Below median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 4% · Below median
Revenue growth 7% · Above median
Dividend yield (TTM) 3.2% · Above median

Valuation Multiples vs Household & Personal Products median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers
PEG 0.36× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 35 · sector 28
FUTURE 37 · sector 4
PAST 22 · sector 26
HEALTH 100 · sector 98
DIVIDEND 64 · sector 50

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Household & Personal Products stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
The Procter & Gamble Company PG $146.80 $108.16 -26%
Unilever PLC ULN 1,080 MXN 1,273 MXN +18%
Hindustan Unilever Limited HINDUNILVR ₹2,144 ₹1,000 -53%
Essity AB ESSITYA kr 279.00 kr 250.02 -10%
Godrej Consumer Products Limited GODREJCP ₹1,088 ₹367.64 -66%
Marico Limited MARICO ₹846.75 ₹233.05 -72%
APR Co 278470 375,000 KRW 151,222 KRW -60%
Dabur India Limited DABUR ₹429.45 ₹181.60 -58%
Kimberly-Clark de México, S. A. B. de C. V., KIMBERA 38.07 MXN 50.09 MXN +32%
PT Unilever Indonesia Tbk UNVR 1,730 IDR 1,934 IDR +12%

Compare C&C International Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is C&C International Co (352480) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 20,632 KRW versus a price of 20,350 KRW, about +1% (fairly valued).
What is the fair value of 352480?
Our model-based fair value for C&C International Co is 20,632 KRW (as of Jul 21, 2026), built from audited fundamentals. The current price is 20,350 KRW.
What is the quality score of 352480?
C&C International Co has a Quality Score of 46/100. 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 revenue of C&C International Co (352480)?
C&C International Co reported trailing-twelve-month revenue of about 293B KRW (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 352480?
The net profit margin of C&C International Co is about 5.2%, meaning it keeps roughly 5.2% of revenue as net income. Based on the latest reported figures.
Does C&C International Co pay a dividend?
C&C International Co currently shows a dividend yield of about 3.19% relative to its recent price (as of Jul 21, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track C&C International Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.