KOSE Holdings (KSRYY) Fair Value & Analysis
Consumer Defensive · US · Market cap $1.8B
KOSE Holdings
KSRYY · US
Fair value as of: Jul 19, 2026
From 15 valuation models · updated 22 days ago
Share price +17.5% over the past month.
A solid business, but screening 16% overvalued on our models.
What matters now
- Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.
- Our model range runs from $4.77 (bear) to $7.99 (bull), base $6.15. The closer the price sits to the lower half, the larger the margin of safety.
- Quality 60/100 (solid quality) with medium evidence: read the verdict with care.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.
How to read this chart
60‑month range $6.00 – $32.20 · fair‑value band $4.77 – $7.99 · the $7.34 price screens above the $6.15 fair value. Dashed = 300-day average. As of Jul 19, 2026.
Analysis
KOSE Holdings (KSRYY) currently trades at $7.34, while our model-based Fair Value estimate is $6.15, implying the stock looks roughly 16.2% overvalued today. The Quality Score stands at 60/100 (solid 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: medium).
Over the trailing twelve months, KOSE Holdings generated revenue of $329B at a net margin of 3.1%. Revenue declined 0.9% year over year. It earns a return on equity of 3.7%. The balance sheet holds a net cash position of $81.9B. Fundamentals as of Jul 19, 2026
Our scenario range runs from $4.77 (bear case) to $7.99 (bull case); at $7.34, 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 9% below its 52-week high and 18% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -26% fair-value upside, at -16%, KSRYY 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.
All 15 models by family
Widest divergence: Multiples ($8.79) versus Earnings-Based ($2.15). Highest evidence: ROIC Compounder (72).
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 59 · Market factors (momentum, volatility) 40
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
KOSE Holdings Corporation manufactures and sells cosmetics in Japan and internationally. The company operates through two segments, Cosmetics Business and Cosmetology Business.
Full company description
KOSE Holdings Corporation manufactures and sells cosmetics in Japan and internationally. The company operates through two segments, Cosmetics Business and Cosmetology Business. It offers cosmetics under the Sekkisei, Esprique, and One By Kosé brands through cosmetics stores, mass merchandisers, and drugstores; and cosmetics and toiletries, such as shampoos and conditioners through mass retailers, drugstores, department stores, convenience stores, and other retail outlets, as well as skin diagnosis services. The company was formerly known as KOSÉ Corporation and changed its name to KOSE Holdings Corporation in January 2026. KOSE Holdings Corporation was founded in 1946 and is headquartered in Tokyo, Japan.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
KOSE Holdings reported revenue of $346B in FY2025 versus $300B in FY2021, a compound +3.6%/yr. Reported net income was $15.8B in FY2025, compounding −2.8%/yr from FY2021.
KSRYY screens 16% overvalued. Compare with The Procter & Gamble Company →
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.
Valuation Multiples vs Household & Personal Products median · lower = cheaper
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.
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
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 19, 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 KOSE Holdings with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Consumer Defensive stocks →
Frequently asked questions
Is KOSE Holdings (KSRYY) overvalued or undervalued?
What is the fair value of KSRYY?
What is the quality score of KSRYY?
What is the revenue of KOSE Holdings (KSRYY)?
What is the net profit margin of KSRYY?
Does KOSE Holdings pay a dividend?
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.
Track KOSE Holdings 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.