EN DE

APR LTD (278470) Fair Value & Analysis

Consumer Defensive · KR · Market cap 13.9T KRW (≈ $9.7B)

What is APR LTD really worth?

AL APR LTD 278470 · KO
Price394,000 KRW
Fair Value137,521 KRW
Upside−65.1%
Quality80/100

A strong business, but trading 187% above our fair value of 137,521 KRW.

Watch APR LTD for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Healthy Growth (revenue 5y +47.3 %/yr)
Solidly profitable · 19.3% net margin
generates free cash flow
Ranks above peers (7/9)
Wide moat 86/100

Risks

!Evidence only medium, so the estimate is less certain
!The models disagree: range 99,271 KRW to 467,293 KRW
!Weak on dividend: 26 out of 100

For context

·1.29% dividend yield
Evidence: Medium Range 99,271 KRW – 467,293 KRW

Fair value as of: Aug 19, 2026

From 24 valuation models · updated 17 days ago

Share price +10.2% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

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.

Price vs Fair Value (3 years)

464,500 KRW 39,652 KRW Fair Value 137,521 KRW Feb 2024 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 19, 2026.

How to read this chart

30‑month range 39,652 KRW – 464,500 KRW · fair‑value band 99,271 KRW – 467,293 KRW · the 394,000 KRW price screens above the 137,521 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 19, 2026.

Full chart & analysis →

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

Analysis

APR LTD (278470) currently trades at 394,000 KRW, while our model-based Fair Value estimate is 137,521 KRW, implying the stock looks roughly 186.5% overvalued today. The Quality Score stands at 80/100 (high quality), in the Consumer Defensive sector. Bull case: the Growth Earnings group reads highest at a median of 359,456 KRW per share, and 0 of the 24 models we run sit above the 394,000 KRW price. Bear case: the Multiples group reads lowest at 53,079 KRW, and 24 of the 24 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, APR LTD 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 19, 2026

Our scenario range runs from 99,271 KRW (bear case) to 467,293 KRW (bull case); at 394,000 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 17% below its 52-week high and 240% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at −36% fair-value upside, at −65%, 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, 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.

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
FCF DCF 158,256 KRW 252,649 KRW 561,293 KRW 70
Growth DCF 149,393 KRW 306,894 KRW 571,408 KRW 69
EPV 81,253 KRW 94,864 KRW 106,963 KRW 68
All 24 models by family
DCF Models
FCF DCF 158,256 KRW 252,649 KRW 561,293 KRW 70
Owner Earnings 138,355 KRW 318,641 KRW 714,046 KRW 65
5Y Revenue Exit 72,789 KRW 109,016 KRW 183,673 KRW 66
5Y EBITDA Exit 117,931 KRW 200,328 KRW 361,730 KRW 67
5Y P/E Exit 143,047 KRW 312,811 KRW 543,894 KRW 63
10Y Revenue Exit 96,355 KRW 174,354 KRW 213,681 KRW 63
10Y EBITDA Exit 131,678 KRW 273,854 KRW 517,010 KRW 60
10Y P/E Exit 150,424 KRW 329,213 KRW 622,622 KRW 56
Earnings-Based
Graham-Dodd 52,611 KRW 366,900 KRW 514,890 KRW 61
Lynch FV 189,554 KRW 270,791 KRW 352,028 KRW 59
PEG = 1.0 189,554 KRW 270,791 KRW 352,028 KRW 55
EPV 81,253 KRW 94,864 KRW 106,963 KRW 68
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 63
EV/EBITDA 99,271 KRW 130,988 KRW 162,704 KRW 64
EV/Revenue 38,392 KRW 53,079 KRW 67,765 KRW 51
Asset-Based
NCAV (Graham) 5,954 KRW 7,978 KRW 11,908 KRW 51
Growth DCF
Growth DCF 149,393 KRW 306,894 KRW 571,408 KRW 69
Rev-Margin DCF 79,099 KRW 124,381 KRW 220,257 KRW 65
Economic Profit
Residual Income 80,218 KRW 141,901 KRW 4,200,347 KRW 61
ROIC Compounder 92,918 KRW 126,495 KRW 168,639 KRW 68
Growth Earnings
Growth-Adj P/E 251,619 KRW 359,456 KRW 467,293 KRW 65

Widest divergence: Growth Earnings (359,456 KRW) versus Asset-Based (7,978 KRW). Highest evidence: FCF DCF (70).

Notify me when 278470 reaches fair value

Put 278470 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

P/S ratio 7.85 TTM
Dividend yield 1.3%
Net margin 19.0% FY2025
Return on equity 83.8% TTM
Return on assets (EBIT) 27.6% avg 5y
Operating margin 24.5% TTM
More key figures
Growth
Revenue (TTM) 1.9T KRW TTM
Revenue growth (YoY) +123% 3y avg +56.6%
EPS growth (YoY) +133%
Balance sheet & cash flow
Free cash flow 323B KRW FY2025

Figures from reported company fundamentals · as of Aug 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 80/100

Of which business quality 81 · Market factors (momentum, volatility) 71

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 84
Price trend over the last 3–12 months (market factor)
52W Momentum 87
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.

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

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 LTD 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. FY2021 was a trough year, so the rate overstates the trend.

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. revenue 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. revenue 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%
Value creation/yr (5Y, in KRW) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. Measured in KRW: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+63.0% (61.7 + 1.3)
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 187% overvalued. Compare with L'Oréal S.A →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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 LTD Fair Value". https://www.fairvalue-calculator.com/stock/278470

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.

Quality Score 80 · Top 25%
Fair Value upside −65% · 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

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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 28
FUTURE100 · sector 8
PAST100 · sector 27
HEALTH0 · sector 98
DIVIDEND26 · sector 56

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

Similar stocks

10 more Household & Personal Products stocks, each showing price versus our Fair Value estimate (as of Aug 19, 2026).

Stock Price Fair Value vs Fair Value
L'Oréal S.A LORL C$24.76 C$22.64 −9%
Unilever PLC UNA €55.92 €40.47 −28%
Colgate-Palmolive Company CL $90.75 $55.28 −39%
500696 500696 ₹2,093 ₹641.55 −69%
Hindustan Unilever Limited HINDUNILVR ₹2,015 ₹789.46 −61%
Kenvue Inc KVUE $18.95 $10.97 −42%
Kimberly-Clark Corporation KMB $109.55 $79.71 −27%
Henkel AG HEN3 €75.82 €85.95 +13%
The Estée Lauder Companies Inc ESLA €86.54 €18.84 −78%
Church & Dwight Co CHD $101.26 $65.12 −36%

Compare APR LTD 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 Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is APR LTD (278470) overvalued or undervalued?
As of Aug 19, 2026, our model estimates a fair value of 137,521 KRW versus a price of 394,000 KRW, about −65% upside (overvalued).
What is the fair value of 278470?
Our model-based fair value for APR LTD is 137,521 KRW (as of Aug 19, 2026), built from audited fundamentals. The current price: 394,000 KRW.
What is the quality score of 278470?
APR LTD 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 LTD (278470)?
APR LTD reported trailing-twelve-month revenue of about 1.9T KRW (latest available figure, as of Aug 19, 2026).
What is the net profit margin of 278470?
The net profit margin of APR LTD is about 19.3%, meaning it keeps roughly 19.3% of revenue as net income. Based on the latest reported figures.
Does APR LTD pay a dividend?
APR LTD currently shows a dividend yield of about 1.29% relative to its recent price (as of Aug 19, 2026).
Free · no account needed

Watch APR LTD in the live analysis

One click puts APR 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.