Fair Value Calculator Fair Value Calculator
EN DE

Organic Tea Cosmetics Holdings (900300) Fair Value & Analysis

Consumer Defensive · KR · Market cap 35.4B KRW

OT Organic Tea Cosmetics Holdings 900300 · KQ
Price2,050 KRW
Fair Value243.44 KRW
Upside-88.1%
Quality45/100
Watch Organic Tea Cosmetics Holdings for free — get notified when fair value or trend changes. Watch for free
Evidence: Low Range 109.92 KRW – 417.29 KRW

Fair value as of: Jul 12, 2026

From 3 valuation models · updated today

Fair value updated Jul 12, 2026 — revised from 1,235 KRW to 243.44 KRW (−80.3%) since Jun 24, 2026. Share price +2,152.7% over the past month.

Price vs Fair Value (12 months)

2,710 KRW 91.00 KRW Fair Value 243.44 KRW Jun 2025 Jul 2026

12‑month range 91.00 KRW – 2,710 KRW · fair‑value band 109.92 KRW – 417.29 KRW · the 2,050 KRW price screens above the 243.44 KRW fair value. As of Jul 12, 2026.

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

Analysis

Organic Tea Cosmetics Holdings (900300) currently trades at 2,050 KRW, while our model-based Fair Value estimate is 243.44 KRW — implying the stock looks roughly 88.1% overvalued today. We read business quality at 45/100 (below-average quality), in the Consumer Defensive sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium — the entry price still matters most (evidence: low).

Over the trailing twelve months, Organic Tea Cosmetics Holdings generated revenue of 193B KRW at a net margin of -39.5%. Revenue grew 32.6% year over year. It earns a return on equity of -28.4%. Fundamentals as of Jul 12, 2026

Our scenario range runs from 109.92 KRW (bear case) to 417.29 KRW (bull case); at 2,050 KRW, the current price sits above that range. For context, the median of 10 Consumer Defensive peers we cover trades at -51% fair-value upside — at -88%, 900300 screens richer than that median.

Key figures & financial health

Revenue (TTM) 193B KRW
Revenue growth (YoY) +32.6%
Net margin -39.5%
Return on equity -28.4%
Free cash flow −67.3B KRW FY2025
Operating margin -17.9%
More key figures
EPS growth (YoY) -19.4%

Figures from reported company fundamentals (EODHD) · as of Jul 12, 2026. TTM = trailing twelve months.

About the company

Organic Tea Cosmetics Holdings Company Limited engages in the manufacture and sale of baby and child toiletries and care products in China. It offers Infants' cleansers, body wash, toothpaste, wet wipes, and baby clothes detergent; infant and child lip balm, essence cream, and mask products; baby lotion; and mosquito repellent spray. The company also provides skin care products for pregnant women; and sneakers and casual shoes. Organic Tea Cosmetics Holdings Company Limited was founded in 2012 and is based in Central, Hong Kong.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Organic Tea Cosmetics Holdings reported revenue of 183B KRW in FY2025 versus 1.5B KRW in FY2021, a compound +231.1%/yr. Reported net income was −76.9B KRW in FY2025.

Revenue +231.1%/yr
FY21 1.5B KRW
FY22 1.2B KRW
FY23 965M KRW
FY24 871M KRW
FY25 183B KRW
Net income
FY21 44.6M KRW
FY22 −495M KRW
FY23 −434M KRW
FY24 −251M KRW
FY25 −76.9B KRW

Is 900300 fairly valued? → Check now

🧮 Run the numbers yourself — free valuation calculators
📤 Share or link this analysis
🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog — it shows the current fair value and links back here (free, and welcome):

Cite: Fair Value Calculator (2026). "Organic Tea Cosmetics Holdings Fair Value". https://www.fairvalue-calculator.com/stock/900300

Similar stocks

10 more Household & Personal Products stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
The Procter & Gamble Company PG 2,590 MXN 108.66 MXN -96%
L'Oréal S.A LRLCF $428.02 $273.79 -36%
Unilever PLC UNLYF $59.34 $46.11 -22%
Colgate-Palmolive Company CL $85.10 $41.68 -51%
Hindustan Unilever Limited HINDUNILVR ₹2,122 ₹677.55 -68%
Kimberly-Clark Corporation KMBB34 R$530.90 R$72.97 -86%
Church & Dwight Co CHDC34 R$488.56 R$243.53 -50%
Essity AB ESSITYB kr 270.40 kr 276.64 +2%
Godrej Consumer Products Limited GODREJCP ₹1,020 ₹382.03 -63%
The Clorox Company CLXC34 R$118.25 R$17.04 -86%

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 Stocks

Frequently asked questions

Is Organic Tea Cosmetics Holdings (900300) undervalued?
As of Jul 12, 2026, our model estimates a fair value of 243.44 KRW versus a price of 2,050 KRW — about −88% (overvalued). Model-based estimate, not financial advice.
What is the fair value of 900300?
Our model-based fair value for Organic Tea Cosmetics Holdings is 243.44 KRW (as of Jul 12, 2026), built from audited fundamentals. The current price is 2,050 KRW.
What is the quality score of 900300?
Organic Tea Cosmetics Holdings has a Quality Score of 45/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Organic Tea Cosmetics Holdings (900300)?
Organic Tea Cosmetics Holdings reported trailing-twelve-month revenue of about 193B KRW (latest available figure, as of Jul 12, 2026).
What is the net profit margin of 900300?
The net profit margin of Organic Tea Cosmetics Holdings is about -39.5%, meaning it is currently running at a net loss. Based on the latest reported figures.

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

Unlock the full Organic Tea Cosmetics Holdings analysis — and try Pro free

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.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.