EN DE

BBIA Co (451250) Fair Value & Analysis

Consumer Defensive · KR · Market cap 67.0B KRW

BC BBIA Co 451250 · KQ
Price7,560 KRW
Fair Value9,173 KRW
Upside+21.3%
Quality63/100
Watch BBIA Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 7.3% net margin
Low debt · generates free cash flow
2.86% dividend yield
Ranks above peers (10/10)
Moderate moat 51/100
Evidence: High Range 6,634 KRW – 11,161 KRW Share as image

Fair value as of: Jul 21, 2026

From 24 valuation models · updated 20 days ago

Share price +0.1% over the past month.

A solid business, screening 21% undervalued on our models.

What matters now

  • Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality.
  • Our model range runs from 6,634 KRW (bear) to 11,161 KRW (bull), base 9,173 KRW. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 63/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (2 years)

21,756 KRW 6,310 KRW Fair Value 9,173 KRW Apr 2024 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

27‑month range 6,310 KRW – 21,756 KRW · fair‑value band 6,634 KRW – 11,161 KRW · the 7,560 KRW price screens below the 9,173 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

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

Analysis

BBIA Co (451250) currently trades at 7,560 KRW, while our model-based Fair Value estimate is 9,173 KRW, implying the stock looks roughly 21.3% undervalued today. The Quality Score stands at 63/100 (solid 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, BBIA Co generated revenue of 72.8B KRW at a net margin of 7.3%. Revenue grew 31.0% year over year. It earns a return on equity of 12.2%. Fundamentals as of Jul 21, 2026

Our scenario range runs from 6,634 KRW (bear case) to 11,161 KRW (bull case); at 7,560 KRW, the current price sits within 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 43% below its 52-week high and 22% 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 21%, 451250 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 4,617 KRW 7,538 KRW 13,443 KRW 80
Residual Income 4,051 KRW 4,583 KRW 8,278 KRW 76
Rev-Margin DCF 5,717 KRW 10,071 KRW 18,707 KRW 74
All 24 models by family
DCF Models
FCF DCF 4,831 KRW 6,902 KRW 13,497 KRW 38
Owner Earnings 10,150 KRW 21,542 KRW 45,457 KRW 31
5Y Revenue Exit 5,462 KRW 8,964 KRW 16,326 KRW 39
5Y EBITDA Exit 6,867 KRW 11,804 KRW 21,510 KRW 41
5Y P/E Exit 7,692 KRW 16,664 KRW 29,060 KRW 38
10Y Revenue Exit 5,177 KRW 10,835 KRW 14,724 KRW 36
10Y EBITDA Exit 6,384 KRW 13,860 KRW 27,259 KRW 37
10Y P/E Exit 6,987 KRW 15,638 KRW 30,250 KRW 35
Earnings-Based
Graham-Dodd 3,292 KRW 22,956 KRW 32,215 KRW 54
Lynch FV 10,047 KRW 14,353 KRW 18,659 KRW 50
PEG = 1.0 10,047 KRW 14,353 KRW 18,659 KRW 46
EPV 4,544 KRW 5,098 KRW 5,583 KRW 59
Multiples
P/E Multiple 7,261 KRW 9,681 KRW 12,102 KRW 63
P/S Multiple 6,172 KRW 8,229 KRW 10,287 KRW 58
P/B Multiple 6,172 KRW 8,229 KRW 10,287 KRW 55
EV/EBIT 7,185 KRW 9,173 KRW 11,161 KRW 53
EV/EBITDA 7,388 KRW 9,444 KRW 11,500 KRW 54
EV/Revenue 5,241 KRW 6,964 KRW 8,687 KRW 43
Asset-Based
NCAV (Graham) 2,262 KRW 3,031 KRW 4,524 KRW 50
Growth DCF
Growth DCF 4,617 KRW 7,538 KRW 13,443 KRW 80
Rev-Margin DCF 5,717 KRW 10,071 KRW 18,707 KRW 74
Economic Profit
Residual Income 4,051 KRW 4,583 KRW 8,278 KRW 76
ROIC Compounder 4,571 KRW 5,944 KRW 7,277 KRW 72
Growth Earnings
Growth-Adj P/E 12,155 KRW 17,364 KRW 22,573 KRW 68

Widest divergence: Growth Earnings (17,364 KRW) versus Asset-Based (3,031 KRW). Highest evidence: Growth DCF (80).

Notify me when 451250 reaches fair value

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

Key figures & financial health

Revenue (TTM) 72.8B KRW
Revenue growth (YoY) +31.0%
Net margin 7.3%
Return on equity 12.2%
Free cash flow 2.1B KRW FY2025
Operating margin 14.5%
More key figures
Dividend yield 2.8%
EPS growth (YoY) +29.3%

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

Quality Score breakdown

Overall quality 63/100

Of which business quality 64 · Market factors (momentum, volatility) 28

Profitability 68
Margins and returns on capital today
Quality Growth 72
Are margins and returns improving?
Cashflow 30
Earnings quality: real cash, not paper profit
Fin. Strength 95
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 58
Calm price path (market factor)
Momentum 18
Price trend over the last 3–12 months (market factor)
52W Momentum 11
Distance to the 52-week high (market factor)
Net Issuance 77
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

BBIA Co., Ltd. manufactures and sells cosmetics in South Korea. It offers products for eyes, lips, nails, base, and others. The company also sells its products online. BBIA Co., Ltd. was founded in 2004 and is based in Incheon, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

BBIA Co reported revenue of 68.0B KRW in FY2025 versus 20.1B KRW in FY2021, a compound +35.5%/yr. Reported net income was 4.8B KRW in FY2025, compounding +7.1%/yr from FY2021.

Growth Quality 81/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
68.0B KRW
Latest YoY
+17.9%
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.
+30.4%
Revenue +35.5%/yr
FY21 20.1B KRW
FY22 30.7B KRW
FY23 38.3B KRW
FY24 57.6B KRW
FY25 68.0B KRW
Net income +7.1%/yr
FY21 3.6B KRW
FY22 6.0B KRW
FY23 7.7B KRW
FY24 608M KRW
FY25 4.8B KRW

Watch 451250: 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). "BBIA Co Fair Value". https://www.fairvalue-calculator.com/stock/451250

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 63 · Above median
Fair Value upside +21% · Above median
Return on equity (TTM) 12% · Above median
Return on assets 6% · Above median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 15% · Top 25%
Revenue growth 31% · Top 25%
Dividend yield (TTM) 2.9% · Above median

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

P/FCF 0.0× · 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 62 · sector 28
FUTURE 100 · sector 4
PAST 49 · sector 26
HEALTH 100 · sector 98
DIVIDEND 57 · 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 BBIA 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 BBIA Co (451250) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of 9,173 KRW versus a price of 7,560 KRW, about +21% (undervalued).
What is the fair value of 451250?
Our model-based fair value for BBIA Co is 9,173 KRW (as of Jul 21, 2026), built from audited fundamentals. The current price is 7,560 KRW.
What is the quality score of 451250?
BBIA Co has a Quality Score of 63/100. 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 BBIA Co (451250)?
BBIA Co reported trailing-twelve-month revenue of about 72.8B KRW (latest available figure, as of Jul 21, 2026).
What is the net profit margin of 451250?
The net profit margin of BBIA Co is about 7.3%, meaning it keeps roughly 7.3% of revenue as net income. Based on the latest reported figures.
Does BBIA Co pay a dividend?
BBIA Co currently shows a dividend yield of about 2.79% 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 BBIA 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.