HANKOOK COSMETICS CO.,LTD.

123690 KRX Consumer Discretionary Consumer Discretionary
KOSPI
₩6,610.00
+5.25%
Delayed · cached 15 min

Fair value analysis

123690
HANKOOK COSMETICS CO.,LTD.
Consumer DiscretionaryConsumer Discretionary
₩6,610.00
Close used for this calculation
₩1,907.41Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
22/100
Profitability4/25
Returns0/25
Balance Sheet16/25
Efficiency2/25
Growth0/25
Weak
Quality radar
22Prof.4/25Ret.0/25Eff.2/25B.Sht16/25Growth0/25

Consensus fair value

₩1,907.41
Above FV
▼ -71.1% against the close used
Model range ₩107.24 – ₩2,495.33
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₩107.24Fair value₩1,907.41Bull₩2,495.33
FairClose
52-week traded range
52W low ₩5,380.0052W high ₩12,750.00

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

Valuation summary

Trading above the consensus fair value

HANKOOK COSMETICS CO.,LTD. closed at ₩6,610.00, 246.5% above the consensus fair value of ₩1,907.41 drawn from 7 valuation models.

Financial DNA score 22/100 — Weak. P/E of 94.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩2,495.33
-62.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
₩1,812.22
-72.6%
√(22.5 × EPS × BVPS)
EPS=70, BVPS=2085.17 · outside Graham range (P/E 94.4, P/B 3.2) — asset-light, treat as a rough floor
P/E Fair Value
₩1,400.00
-78.8%
EPS × 20x (sector P/E)
EPS=70, Sector P/E=20x
EV/EBITDA
₩163.37
-97.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=527.54M
Book Value (P/B)
₩107.24
-98.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2085.17, ROE=3.4%, g=3%, r=10%
Reverse DCF
₩6,610.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 28.3% | Historical: 0%
Margin of Safety
₩1,426.89
-78.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1902.52, 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.