Codes Combine Co.,Ltd.

047770 KRX Textiles Textiles
KOSDAQ
₩3,750.00
+1.08%
Delayed · cached 15 min

Fair value analysis

047770
Codes Combine Co.,Ltd.
TextilesTextiles
₩3,750.00
Close used for this calculation
₩1,987.37Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
44/100
Profitability12/25
Returns3/25
Balance Sheet23/25
Efficiency6/25
Growth3/25
Average
Quality radar
44Prof.12/25Ret.3/25Eff.6/25B.Sht23/25Growth3/25

Consensus fair value

₩1,987.37
Above FV
▼ -47.0% against the close used
Model range ₩382.77 – ₩2,340.00
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₩382.77Fair value₩1,987.37Bull₩2,340.00
FairClose
52-week traded range
52W low ₩2,190.0052W high ₩4,135.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Codes Combine Co.,Ltd. closed at ₩3,750.00, 88.7% above the consensus fair value of ₩1,987.37 drawn from 9 valuation models.

Financial DNA score 44/100 — Average. P/E of 32.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩2,180.90
-41.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩2,210.67
-41.0%
√(22.5 × EPS × BVPS)
EPS=117, BVPS=1856.44 · outside Graham range (P/E 32.1, P/B 2) — asset-light, treat as a rough floor
Graham Formula
₩1,326.00
-64.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=0%, FD=3.3%
P/E Fair Value
₩2,340.00
-37.6%
EPS × 20x (sector P/E)
EPS=117, Sector P/E=20x
Peter Lynch (PEG)
₩821.34
-78.1%
EPS × Growth% (PEG = 1 is fair)
EPS=117, g=7%
EV/EBITDA
₩382.77
-89.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.42B
Book Value (P/B)
₩893.74
-76.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1856.44, ROE=6.4%, g=3%, r=10%
Reverse DCF
₩3,750.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 13.5% | Historical: -7%
Margin of Safety
₩1,510.79
-59.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2014.39, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.