Subscribe

Kolmar Korea Co., Ltd. (161890.KS)

KRW106,300.00 -9,500.00 (-8.20%)
KR KSC Consumer Defensive Household & Personal Products
Address 12-11 Doekgogae-gil 26155
Sejong, GW, KR
CEO Hyeon-Kyu Choi
Website kolmar.co.kr
IPO 2012-10-18
ISIN KR7161890009

Explore sections of this company profile

Also trades on Korea Exchange · 024720.KS (KRW) Korea Exchange · 161890.KS (KRW)
Description

Kolmar Korea Co., Ltd. researches, develops, produces, and sells beauty and health products in South Korea and internationally. It offers skincare cosmetic products, including toners, lotions, ampoules, essences, creams, mask sheets, mask packs, and lip balms; fragrance products, such as perfumes, and cleansing products; body and hair products; and color cosmetic products comprising makeup bases, primers, foundation and concealers, cushion foundations, and mascaras. The company also provides powder base products, such as eye shadows, powder pacts, highlighters, blushers, shadings, loose powders, jelly powders, wet powders, multi-color concurrent forming, gradations, marble teracotas, hair cushions, essence powders, bubble salts, eyebrow pencils, highlighters, etc.; and oil & emulsification base products, including lip sticks, lip balms, lip glosses, tints, essence pacts, stick foundations, sun sticks, skin covers, gel eyeliners, marble essence pacts, core sticks, two-tone sticks, marble sticks, serum sticks, eye sticks, balms, concealers, etc. In addition, it offers PLATIT147, a health and beauty production platform. Further, the company engages in the real estate rental business and manufacturing of plastic molded containers. Kolmar Korea Co., Ltd. was founded in 1990 and is headquartered in Sejong City, South Korea.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
KRW106,300.00 -9,500.00 (-8.20%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
249.5K
Beta
0.68
Float Shares
17.33M
Free Float %
73.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.20% +14.40% +26.87% +38.26% +54.48% +53.06% +21.92% +149.63% +75.92% +7.06% +305.26%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
106,300.00
DCF (Unlevered) 138,151.79 +30.0%
DCF (Levered) 1,148,161.40 +980.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 96% Bullish
Rating 2026-05 Change
Strong Buy 7 0
Buy 16 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.09
Grey zone
Piotroski F-Score
4 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • ✓
    Revenue growth Household & Personal Products: +3.3%
    +11.0% ★ Q1'26: +11.5% (vs Q1'25)
  • ✓
    EPS growth Household & Personal Products: +8.8%
    +39.0% ★ Q1'26: +241.0% (vs Q1'25)
  • ✓
    FCF margin FCF growth · Household & Personal Products: +44.8%
    +5.8% ★ Q1'26: +3.9% (vs Q1'25)
  • ✗
    EBIT margin Household & Personal Products: +9.9%
    +8.8% Q1'26: +10.8% (vs Q1'25)
  • ✗
    ROIC Household & Personal Products: +8.2%
    +7.4% Q1'26: +9.4% (vs Q1'25)
  • ✗
    Share dilution Household & Personal Products: +0.2%
    +0.4% Q1'26: +32.7% (vs Q1'25)
  • ✗
    Debt / EBITDA Net debt/EBITDA · Household & Personal Products: -0.51×
    3.58× Q1'26: 3.90× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
▶ WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.75) × ERP
WACC = 66% × Ke + 34% × Kd (4.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 127,744.10 Current price: 106,300.00
Enterprise Value: — Equity Value: — Terminal Value: — TV as % of EV: —

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual 		Dec 2016
actual 		Dec 2017
actual 		Dec 2018
actual 		Dec 2019
actual 		Dec 2020
actual 		Dec 2021
actual 		Dec 2022
actual 		Dec 2023
actual 		Dec 2024
actual 		Dec 2025
actual 		Dec 2026
8 Rev. Ana.
22 EPS Ana. 		Dec 2027
24 Rev. Ana.
24 EPS Ana. 		Dec 2028
11 Rev. Ana.
12 EPS Ana. 		Dec 2029
23 Rev. Ana.
22 EPS Ana.
Revenue
535.85B
est: 541.49B (-1.0%)
667.47B
est: 662.87B (+0.7%)
821.62B
est: 820.84B (+0.1%)
1.36T
est: 1.36T (-0.1%)
1.54T
est: 1.54T (-0.1%)
1.32T
est: 1.33T (-0.9%)
1.59T
est: 1.58T (+0.5%)
1.87T
est: 1.87T (+0.0%)
2.16T
est: 2.15T (+0.2%)
2.45T
est: 2.47T (-0.8%)
2.72T
est: 2.72T (+0.1%)
2.99T
2.95T – 3.02T
+9.9% YoY
3.24T
3.01T – 3.42T
+8.3% YoY
3.47T
3.32T – 3.59T
+7.2% YoY
4.16T
3.98T – 4.30T
+19.7% YoY
EBITDA
70.43B
est: 65.09B (+8.2%)
84.12B
est: 79.69B (+5.6%)
85.17B
est: 98.68B (-13.7%)
130.82B
est: 163.48B (-20.0%)
159.24B
est: 185.36B (-14.1%)
320.65B
est: 160.31B (+100.0%)
156.40B
est: 189.82B (-17.6%)
126.27B
est: 224.21B (-43.7%)
169.81B
est: 258.72B (-34.4%)
278.26B
est: 430.51B (-35.4%)
343.74B
est: 473.44B (-27.4%)
520.42B
514.12B – 526.75B
+9.9% YoY
563.86B
523.67B – 595.57B
+8.3% YoY
604.72B
578.92B – 625.84B
+7.2% YoY
723.93B
693.04B – 749.21B
+19.7% YoY
EBIT
60.79B
est: 42.90B (+41.7%)
72.28B
est: 52.52B (+37.6%)
65.98B
est: 65.04B (+1.5%)
88.80B
est: 107.74B (-17.6%)
98.65B
est: 122.17B (-19.3%)
258.91B
est: 105.66B (+145.0%)
98.03B
est: 125.11B (-21.6%)
50.85B
est: 147.77B (-65.6%)
76.08B
est: 170.52B (-55.4%)
186.29B
est: 336.17B (-44.6%)
239.59B
est: 369.69B (-35.2%)
406.38B
401.46B – 411.32B
+9.9% YoY
440.30B
408.92B – 465.06B
+8.3% YoY
472.21B
452.06B – 488.70B
+7.2% YoY
565.29B
541.17B – 585.04B
+19.7% YoY
Net Income
45.48B
est: 51.78B (-12.2%)
53.08B
est: 60.49B (-12.3%)
47.26B
est: 55.90B (-15.4%)
42.31B
est: 42.39B (-0.2%)
29.06B
est: 33.65B (-13.6%)
160.27B
est: 54.24B (+195.5%)
35.81B
est: 50.20B (-28.7%)
-21.98B
est: 12.37B (-277.7%)
5.19B
est: 73.54B (-92.9%)
90.07B
est: 69.25B (+30.1%)
125.08B
est: 102.14B (+22.5%)
152.72B
133.79B – 183.10B
+49.5% YoY
182.32B
157.54B – 218.36B
+19.4% YoY
225.04B
212.56B – 235.26B
+23.4% YoY
—
— – —
-100.0% YoY
SGA
47.89B
est: 51.26B (-6.6%)
54.25B
est: 62.76B (-13.6%)
65.68B
est: 77.71B (-15.5%)
127.07B
est: 128.75B (-1.3%)
135.53B
est: 145.98B (-7.2%)
132.42B
est: 126.25B (+4.9%)
155.53B
est: 149.49B (+4.0%)
178.45B
est: 176.57B (+1.1%)
186.94B
est: 203.76B (-8.3%)
227.55B
est: 230.33B (-1.2%)
252.23B
est: 253.30B (-0.4%)
278.44B
275.07B – 281.82B
+9.9% YoY
301.68B
280.18B – 318.64B
+8.3% YoY
323.54B
309.73B – 334.84B
+7.2% YoY
387.32B
370.79B – 400.85B
+19.7% YoY
EPS
2,155.00
est: 2,201.98 (-2.1%)
2,516.00
est: 2,572.38 (-2.2%)
2,240.00
est: 2,376.84 (-5.8%)
1,953.92
est: 1,802.52 (+8.4%)
1,284.50
est: 1,430.90 (-10.2%)
7,004.47
est: 2,306.58 (+203.7%)
1,565.10
est: 2,134.67 (-26.7%)
-960.67
est: 526.14 (-282.6%)
226.90
est: 3,127.05 (-92.7%)
3,813.02
est: 2,933.79 (+30.0%)
5,298.80
est: 4,327.22 (+22.5%)
6,469.68
5,667.70 – 7,756.87
+49.5% YoY
7,723.89
6,674.16 – 9,250.53
+19.4% YoY
9,533.70
9,004.87 – 9,966.60
+23.4% YoY
—
— – —
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 A- 4/5 3/5 4/5 4/5 1/5 4/5 4/5
2026-05-07 A- 4/5 3/5 4/5 4/5 1/5 4/5 4/5
2026-05-06 A- 4/5 3/5 4/5 4/5 1/5 4/5 4/5
2026-05-04 A- 4/5 3/5 4/5 4/5 1/5 4/5 4/5
2026-04-30 A- 4/5 3/5 4/5 4/5 1/5 4/5 4/5
2026-04-29 A- 4/5 3/5 4/5 4/5 1/5 4/5 4/5
2026-04-28 A- 4/5 3/5 4/5 4/5 1/5 4/5 4/5
2026-04-27 A- 4/5 3/5 4/5 4/5 1/5 4/5 4/5
2026-04-24 A- 4/5 3/5 4/5 4/5 1/5 4/5 4/5
2026-04-23 A- 4/5 3/5 4/5 4/5 1/5 4/5 4/5
2026-04-22 A- 4/5 3/5 4/5 4/5 1/5 4/5 4/5
2026-04-21 A- 4/5 3/5 4/5 4/5 1/5 4/5 4/5
2026-04-20 A- 4/5 3/5 4/5 4/5 1/5 4/5 4/5
2026-04-17 A- 4/5 3/5 4/5 4/5 1/5 4/5 4/5
2026-04-16 A- 4/5 3/5 4/5 4/5 1/5 4/5 4/5
2026-04-15 A- 4/5 3/5 4/5 4/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
179.35B
OE per share TTM
8,579.54
Owner's Yield
6.12%
Maintenance CapEx ratio
37.03%
Maint CapEx / Avg PPE
35.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
—
Total invested
—
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
155.38M
Shares Outstanding
23.61M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
George Rivera Chief Science Officer of Kolmar North American subsidiaries — male
Hyun-Gyu Choi Chief Executive Officer, President & Director — male
Inki Park Head of the R&D Center for North America — male
Philippe Warnery Global Chief Commercial Officer — male
Sang-Geun Han Vice President & Chairman — male
Yi-Pyo Hong Senior MD of KMB & Director — male
Yongchul Hur Chief Executive Officer of Kolmar Laboratories, Kolmar USA & CEO of North American subsidiaries — male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Household & Personal Products