Hankook Cosmetics Manufacturing Co., Ltd
003350.KS · Consumer Defensive · Household & Personal Products · Valued as of 2026-11-05 · Statements 2025-12-31
How Each Value Is Built
The screener's three formulas on the reported figures. Each card reads the same way: the value as a sum of numbered terms, each term's calculation opened under it, from the reported figures to the value. The list ranks companies by their plain average over the market cap.
What it is worth
EPV + Growth
224.20M USD
what the normal year's earnings are worth for ever, plus growth that pays
Profit
510.84M USD
15 years of cash the shareholders can take out, and the equity left at year 15
FCFF
245.04M USD
15 years of cash for shareholders and lenders, less what is owed
Average Intrinsic Value
326.69M USD
The plain average of EPV, Profit and FCFF
Against the price
Market Cap
209.84M USD
the price on the date above times the shares
Intrinsic Value ÷ Market Cap
1.56×
the ratio the screener ranks by
Margin of Safety
+35.8%
1 − Market Cap / Average Intrinsic Value
Projections, not exact values. Intrinsic Values are projected from each company's past reports. They show which stocks look cheap compared with the others, not exactly what a stock is worth.
EPV of the Operations (NOPAT over WACC)
147.81M USD
Net cash today
+37.37M USD
Growth Value
+39.02M USD
Value
224.20M USD
①EPV (Earnings Power Value)
147.81M USD②Net Cash Today
37.37M USD③Growth Value
39.02M USDMarket value
The price on the date above times the shares.
Value vs market
1 minus the market cap as a share of the value.
①Present Value of the 15 Years of FCFE
321.24M USD②Equity at Year 15, Today
189.60M USDMarket value
The price on the date above times the shares.
Value vs market
1 minus the market cap as a share of the value.
①Present Value of the 15 Years of FCFF
172.34M USD②Invested Capital at Year 15, Today
35.33M USD③Net Cash Today
37.37M USDMarket value
The price on the date above times the shares.
Value vs market
1 minus the market cap as a share of the value.
The Rates and the Capital the Values Read
The WACC and the cost of equity each value is discounted at, the book value and the net debt each starts from, and the seven quality metrics, from the same run.
The yearly return the shareholders require for the risk they carry; it is the rate that brings their future cash to today.
The tax the interest saves.
The interest the company paid: EBIT is the profit before tax plus the interest.
What the lenders are paid a year after the tax the interest saves.
The part of the capital the lenders put in, at market value.
Weighted average cost of capital: the yearly return the shareholders and the lenders together require, weighted by what each puts in; the rate that brings the firm's future cash to today.
Total Assets 155.22M USD − Total Liabilities 76.07M USD = Book Value Today 79.15M USD
Total Debt 41.86M USD − Cash and Short-Term Investments 79.23M USD = Net Debt Today -37.37M USD
The book value is what Profit starts from and what stands when a projection is not made; the book value plus the net debt is what FCFF starts from; the net debt comes off Greenwald's and FCFF's values before the shareholders.
Market Data
The provider's ratios and the analysts' consensus beside the argument; none of them enters a value.
Share price
15525.51 KRW
Enterprise value
54.67B KRW
the provider's own figure
EV / EBITDA
10.49×
Price / book
—
the provider's book
Price / earnings
—
Return on equity
5.0%
the provider's figure, not this page's
Profit margin
3.0%
Revenue growth
27.6%
Analyst target, mean
—
Analysts
—
opinions in the consensus
Financial Statements
The annual lines the screener holds, year by year, in USD at each period's rate; the figures this valuation read are in its calculation above.