CBI Co. Ltd (013720) Fair Value & Analysis
Consumer Cyclical · KR · Market cap 26.2B KRW (≈ $18.3M) · ISIN KR7013720008
What is CBI Co. Ltd really worth?
Below-average quality, and trading another 83% above our fair value of 1,297 KRW.
Strengths
Risks
Fair value as of: Aug 21, 2026
From 15 valuation models · updated 15 days ago
Share price +12.1% over the past month.
What runs behind every stock
69 individual criteria per stock, every one traceable See the method →
What matters now
- The price sits above even our optimistic bull case (1,337 KRW). The favourable scenario is already priced in.
- The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
- Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder.
- The models converge in a tight band (1,297 KRW to 1,337 KRW), unusually little disagreement for a valuation.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 21, 2026.
How to read this chart
60‑month range 415.00 KRW – 16,600 KRW · fair‑value band 1,297 KRW – 1,337 KRW · the 2,370 KRW price screens above the 1,297 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 21, 2026.
Analysis
CBI Co. Ltd (013720) currently trades at 2,370 KRW, while our model-based Fair Value estimate is 1,297 KRW, implying the stock looks roughly 82.7% overvalued today. The Quality Score stands at 45/100 (below-average quality), in the Consumer Cyclical sector. Bull case: the DCF Models group reads highest at a median of 5,309 KRW per share, and 10 of the 15 models we run sit above the 2,370 KRW price. Bear case: the Dividend Discount group reads lowest at 249.88 KRW, and 5 of the 15 models stay below the price. Evidence for this calculation is low.
Over the trailing twelve months, CBI Co. Ltd generated revenue of 34.2B KRW at a net margin of −75.3%. Revenue grew 55.0% year over year. Net debt stands at 8.2B KRW. Fundamentals as of Aug 21, 2026
Our scenario range runs from 1,297 KRW (bear case) to 1,337 KRW (bull case); at 2,370 KRW, the current price sits above 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. For context, the median of 10 Consumer Cyclical peers we cover trades at 42% fair-value upside, at −45%, 013720 screens richer than that median.
Fair Value models
Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.
All 15 models by family
Widest divergence: DCF Models (5,309 KRW) versus Dividend Discount (249.88 KRW). Highest evidence: FCF DCF (79).
Notify me when 013720 reaches fair value
Put 013720 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.
Set up alert →Free, no payment details. Unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Aug 21, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 47 · Market factors (momentum, volatility) 74
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.
All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.
About the company
CBI Co., Ltd. manufactures and sells car parts in South Korea. Its products include valve tappets, hydraulic tensioner housings, fixture injectors, TM parts, levers, Eegr base products, insert chambers, valve seat rings, piece an engagement product, and bearing journals. The company was founded in 1959 and is headquartered in Incheon, South Korea.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
CBI Co. Ltd reported revenue of 24.9B KRW in FY2025 versus 24.8B KRW in FY2021, a compound +0.1%/yr. Reported net income was −12.2B KRW in FY2025.
013720 screens 83% overvalued. Compare with GTPPB →
Peer Group
Consumer Discretionary · 3803 stocks
How this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Automobiles & Auto Parts” was too small, so the broader sector is used.)
Valuation Multiples vs Consumer Discretionary median · lower = cheaper
Strength profile in five axes (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 0: the price sits above our fair-value range.
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
Similar stocks
10 more Automobiles & Auto Parts stocks, each showing price versus our Fair Value estimate (as of Aug 21, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| GTPPB GTPPB | 976.50 PHP | 3,167 PHP | +224% |
| 515030 515030 | ₹938.90 | ₹1,294 | +38% |
| Hwashin Precision Engineering Co 126640 | 4,150 KRW | 5,883 KRW | +42% |
| 505800 505800 | ₹1,671 | ₹5,683 | +240% |
| Ilji Technology Co 019540 | 6,750 KRW | 4,752 KRW | −30% |
| Ecoplastic Corporation 038110 | 1,914 KRW | 1,090 KRW | −43% |
| HRS Co 036640 | 4,880 KRW | 8,439 KRW | +73% |
| Mobase Co 101330 | 3,470 KRW | 13,640 KRW | +293% |
| Hanil Forging Industrial Co 024740 | 2,010 KRW | 843.71 KRW | −58% |
| Seojin Automotive Co 122690 | 1,821 KRW | 2,308 KRW | +27% |
Compare CBI Co. Ltd with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Consumer Cyclical stocks →
Try a ready-made strategy
Pick a strategy and jump into the live analysis with that exact screen applied.
Discover tools
Frequently asked questions
Is CBI Co. Ltd (013720) overvalued or undervalued?
What is the fair value of 013720?
What is the quality score of 013720?
What is the revenue of CBI Co. Ltd (013720)?
What is the net profit margin of 013720?
Does CBI Co. Ltd pay a dividend?
Watch CBI Co. Ltd in the live analysis
One click puts CBI Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Watch for free →Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.