EN DE

APR Co (278470) Fair Value & Analysis

Consumer Defensive · KR · Market cap 13.9T KRW

AC APR Co 278470 · KO
Price399,500 KRW
Fair Value137,521 KRW
Upside-65.6%
Quality80/100
Watch APR Co for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 19.3% net margin
generates free cash flow
1.34% dividend yield
Ranks above peers (7/9)
Wide moat 86/100
Evidence: High Range 99,271 KRW – 467,293 KRW Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated yesterday

Fair value updated Aug 13, 2026, revised from 151,222 KRW to 137,521 KRW (−9.1%) since Jul 14, 2026. Share price +7.4% over the past month.

A strong business, but screening 66% overvalued on our models.

What matters now

  • A high-quality business (quality 80/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The model range is unusually wide (99,271 KRW to 467,293 KRW). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

455,357 KRW 39,652 KRW Fair Value 137,521 KRW Feb 2024 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

30‑month range 39,652 KRW – 455,357 KRW · fair‑value band 99,271 KRW – 467,293 KRW · the 399,500 KRW price screens above the 137,521 KRW fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

APR Co (278470) currently trades at 399,500 KRW, while our model-based Fair Value estimate is 137,521 KRW, implying the stock looks roughly 65.6% overvalued today. The Quality Score stands at 80/100 (high 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: high).

Over the trailing twelve months, APR Co generated revenue of 1.9T KRW at a net margin of 19.3%. Revenue grew 123.0% year over year. It earns a return on equity of 83.8%. Fundamentals as of Aug 13, 2026

Our scenario range runs from 99,271 KRW (bear case) to 467,293 KRW (bull case); at 399,500 KRW, 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 16% below its 52-week high and 245% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -38% fair-value upside, at -66%, 278470 screens richer 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.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income 80,218 KRW 141,901 KRW 4,200,347 KRW 76
Growth DCF 149,393 KRW 306,894 KRW 571,408 KRW 72
Growth-Adj P/E 251,619 KRW 359,456 KRW 467,293 KRW 68
All 24 models by family
DCF Models
FCF DCF 158,256 KRW 252,649 KRW 561,293 KRW 38
Owner Earnings 138,355 KRW 318,641 KRW 714,046 KRW 31
5Y Revenue Exit 72,789 KRW 109,016 KRW 183,673 KRW 39
5Y EBITDA Exit 117,931 KRW 200,328 KRW 361,730 KRW 41
5Y P/E Exit 143,047 KRW 312,811 KRW 543,894 KRW 38
10Y Revenue Exit 96,355 KRW 174,354 KRW 213,681 KRW 36
10Y EBITDA Exit 131,678 KRW 273,854 KRW 517,010 KRW 37
10Y P/E Exit 150,424 KRW 329,213 KRW 622,622 KRW 35
Earnings-Based
Graham-Dodd 52,611 KRW 366,900 KRW 514,890 KRW 54
Lynch FV 189,554 KRW 270,791 KRW 352,028 KRW 50
PEG = 1.0 189,554 KRW 270,791 KRW 352,028 KRW 46
EPV 81,253 KRW 94,864 KRW 106,963 KRW 59
Multiples
P/E Multiple 127,659 KRW 170,212 KRW 212,764 KRW 63
P/S Multiple 36,717 KRW 48,956 KRW 61,195 KRW 58
P/B Multiple 35,723 KRW 47,631 KRW 59,538 KRW 55
EV/EBIT 135,928 KRW 179,863 KRW 223,797 KRW 53
EV/EBITDA 99,271 KRW 130,988 KRW 162,704 KRW 54
EV/Revenue 38,392 KRW 53,079 KRW 67,765 KRW 43
Asset-Based
NCAV (Graham) 5,954 KRW 7,978 KRW 11,908 KRW 50
Growth DCF
Growth DCF 149,393 KRW 306,894 KRW 571,408 KRW 72
Rev-Margin DCF 79,099 KRW 124,381 KRW 220,257 KRW 67
Economic Profit
Residual Income 80,218 KRW 141,901 KRW 4,200,347 KRW 76
ROIC Compounder 92,918 KRW 126,495 KRW 168,639 KRW 67
Growth Earnings
Growth-Adj P/E 251,619 KRW 359,456 KRW 467,293 KRW 68

Widest divergence: Growth Earnings (359,456 KRW) versus Asset-Based (7,978 KRW). Highest evidence: Residual Income (76).

Notify me when 278470 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 1.9T KRW
Revenue growth (YoY) +123%
Net margin 19.3%
Return on equity 83.8%
Free cash flow 323B KRW FY2025
Operating margin 24.5%
More key figures
Dividend yield 1.3%
EPS growth (YoY) +133%

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 80/100

Of which business quality 81 · Market factors (momentum, volatility) 70

Profitability 96
Margins and returns on capital today
Quality Growth 91
Are margins and returns improving?
Cashflow 78
Earnings quality: real cash, not paper profit
Fin. Strength 91
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 38
Calm price path (market factor)
Momentum 82
Price trend over the last 3–12 months (market factor)
52W Momentum 88
Distance to the 52-week high (market factor)
Net Issuance 74
Buybacks instead of dilution

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

APR Co., Ltd. manufactures and sells cosmetic products for men and women. The company also offers medical cosmetics and diet products. In addition, it provides electronic beauty products; and clothes through its online store. Additionally, the company operates an instant photo booth.

Full company description

APR Co., Ltd. manufactures and sells cosmetic products for men and women. The company also offers medical cosmetics and diet products. In addition, it provides electronic beauty products; and clothes through its online store. Additionally, the company operates an instant photo booth. It sells its products under the APRILSKIN, medicube, GLAM.D Bio, Forment, and NDY brand names. APR Co., Ltd. was founded in 2014 and is based in Seoul, South Korea.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

APR Co reported revenue of 1.5T KRW in FY2025 versus 259B KRW in FY2021, a compound +55.8%/yr. Reported net income was 290B KRW in FY2025, compounding +124.5%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
1.5T KRW
Latest YoY
+111.3%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+56.6%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+47.3%
Revenue +55.8%/yr
FY21 259B KRW
FY22 398B KRW
FY23 524B KRW
FY24 723B KRW
FY25 1.5T KRW
Net income +124.5%/yr
FY21 11.4B KRW
FY22 29.0B KRW
FY23 81.5B KRW
FY24 108B KRW
FY25 290B KRW

278470 screens 66% overvalued. Compare with The Procter & Gamble Company →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "APR Co Fair Value". https://www.fairvalue-calculator.com/stock/278470

Peer Group

Household & Personal Products · 251 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.

Quality Score 80 · Top 25%
Fair Value upside −66% · Bottom 25%
Return on equity (TTM) 84% · Top 25%
Return on assets 37% · Top 25%
Net margin (TTM) 19% · Top 25%
Operating margin (TTM) 25% · Top 25%
Revenue growth 123% · Top 25%
Dividend yield (TTM) 1.3% · Bottom 25%

Valuation Multiples vs Household & Personal Products median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers

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 · sector 27
FUTURE 100 · sector 4
PAST 100 · sector 27
HEALTH 0 · sector 98
DIVIDEND 27 · sector 50

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

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 Aug 13, 2026).

Stock Price Fair Value vs Fair Value
The Procter & Gamble Company PG $146.80 $108.16 -26%
Unilever PLC ULN 1,080 MXN 973.58 MXN -10%
Hindustan Unilever Limited HINDUNILVR ₹2,063 ₹789.46 -62%
Essity AB ESSITYA kr 276.50 kr 250.02 -10%
Godrej Consumer Products Limited GODREJCP ₹936.90 ₹367.64 -61%
Marico Limited MARICO ₹855.00 ₹233.05 -73%
Dabur India Limited DABUR ₹411.25 ₹175.59 -57%
PT Unilever Indonesia Tbk UNVR 1,760 IDR 1,928 IDR +10%
Amorepacific Corporation 090430 135,700 KRW 84,785 KRW -38%
Colgate-Palmolive (India) Limited COLPAL ₹2,005 ₹945.90 -53%

Compare APR Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is APR Co (278470) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 137,521 KRW versus a price of 399,500 KRW, about −66% (overvalued).
What is the fair value of 278470?
Our model-based fair value for APR Co is 137,521 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price is 399,500 KRW.
What is the quality score of 278470?
APR Co has a Quality Score of 80/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of APR Co (278470)?
APR Co reported trailing-twelve-month revenue of about 1.9T KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 278470?
The net profit margin of APR Co is about 19.3%, meaning it keeps roughly 19.3% of revenue as net income. Based on the latest reported figures.
Does APR Co pay a dividend?
APR Co currently shows a dividend yield of about 1.31% relative to its recent price (as of Aug 13, 2026).

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

Track APR Co 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.