Valuation Update With 7 Day Price Move • Jun 02
Investor sentiment deteriorates as stock falls 15% After last week's 15% share price decline to ₩19,290, the stock trades at a forward P/E ratio of 11x. Average forward P/E is 12x in the Personal Products industry in South Korea. Total loss to shareholders of 57% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩21,761 per share. Annonce • May 27
C&C International Co., Ltd. (KOSDAQ:A352480) announces an Equity Buyback for KRW 5,000 million worth of its shares. announces a share repurchase program. Under the program, the company will repurchase up to KRW 5,000 million worth of its shares. The purpose of the program is to Stock price stabilization and enhancement of shareholder value, utilization of employee compensation funds. The program will valid till November 30, 2026. Valuation Update With 7 Day Price Move • May 18
Investor sentiment deteriorates as stock falls 16% After last week's 16% share price decline to ₩22,300, the stock trades at a forward P/E ratio of 17x. Average forward P/E is 14x in the Personal Products industry in South Korea. Total loss to shareholders of 47% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩21,855 per share. Valuation Update With 7 Day Price Move • Apr 27
Investor sentiment improves as stock rises 16% After last week's 16% share price gain to ₩31,600, the stock trades at a forward P/E ratio of 23x. Average forward P/E is 14x in the Personal Products industry in South Korea. Total loss to shareholders of 19% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩20,707 per share. New Risk • Apr 09
New major risk - Shareholder dilution The company's shareholders have been substantially diluted in the past year. Increase in shares outstanding: 36% This is considered a major risk. Shareholder dilution occurs when there is an increase in the number of shares on issue that is not proportionally distributed between all shareholders. Often due to the company raising equity capital or some options being converted into stock. All else being equal, if there are more shares outstanding then each existing share will be entitled to a lower proportion of the company's total earnings, thus reducing earnings per share (EPS). While dilution might not always result in lower EPS (like if the company is using the capital to fund an EPS accretive acquisition) in a lot cases it does, along with lower dividends per share and less voting power at shareholder meetings. Currently, the following risks have been identified for the company: Major Risk Shareholders have been substantially diluted in the past year (36% increase in shares outstanding). Minor Risks Dividend is not well covered by cash flows (169% cash payout ratio). Profit margins are more than 30% lower than last year (5.0% net profit margin). Buy Or Sell Opportunity • Mar 20
Now 22% overvalued Over the last 90 days, the stock has fallen 10% to ₩27,850. The fair value is estimated to be ₩22,782, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has grown by 27% over the last 3 years. Earnings per share has grown by 2.9%. Revenue is forecast to grow by 19% in 2 years. Earnings are forecast to grow by 99% in the next 2 years. Annonce • Mar 17
C&C International Co., Ltd., Annual General Meeting, Mar 31, 2026 C&C International Co., Ltd., Annual General Meeting, Mar 31, 2026, at 10:00 Tokyo Standard Time. Location: conference room, 39, samsung 1-ro 5-gil, gyeonggi-do, hwaseong South Korea Buy Or Sell Opportunity • Mar 05
Now 20% overvalued Over the last 90 days, the stock has fallen 14% to ₩27,000. The fair value is estimated to be ₩22,484, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has grown by 27% over the last 3 years. Earnings per share has grown by 2.9%. Revenue is forecast to grow by 19% in 2 years. Earnings are forecast to grow by 99% in the next 2 years. Valuation Update With 7 Day Price Move • Mar 04
Investor sentiment deteriorates as stock falls 20% After last week's 20% share price decline to ₩24,700, the stock trades at a forward P/E ratio of 18x. Average forward P/E is 14x in the Personal Products industry in South Korea. Total loss to shareholders of 19% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩22,572 per share. Major Estimate Revision • Feb 21
Consensus EPS estimates fall by 47% The consensus outlook for earnings per share (EPS) in fiscal year 2026 has deteriorated. 2026 revenue forecast decreased from ₩317.5m to ₩297.1m. EPS estimate also fell from ₩2,554 per share to ₩1,345 per share. Net income forecast to grow 14% next year vs 65% growth forecast for Personal Products industry in South Korea. Consensus price target down from ₩44,750 to ₩39,750. Share price fell 7.1% to ₩31,600 over the past week. Price Target Changed • Feb 20
Price target decreased by 11% to ₩39,750 Down from ₩44,750, the current price target is an average from 4 analysts. New target price is 26% above last closing price of ₩31,600. Stock is down 18% over the past year. The company is forecast to post earnings per share of ₩1,597 for next year compared to ₩3,245 last year. Valuation Update With 7 Day Price Move • Jan 28
Investor sentiment improves as stock rises 20% After last week's 20% share price gain to ₩35,950, the stock trades at a forward P/E ratio of 13x. Average forward P/E is 12x in the Personal Products industry in South Korea. Total returns to shareholders of 33% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩71,143 per share. Upcoming Dividend • Dec 22
Upcoming dividend of ₩1,000 per share Eligible shareholders must have bought the stock before 29 December 2025. Payment date: 16 April 2026. Payout ratio is a comfortable 63% but the company is paying out more than the cash it is generating. Trailing yield: 3.2%. Lower than top quartile of South Korean dividend payers (3.6%). Higher than average of industry peers (1.8%). New Risk • Nov 11
New major risk - Shareholder dilution The company's shareholders have been substantially diluted in the past year. Increase in shares outstanding: 36% This is considered a major risk. Shareholder dilution occurs when there is an increase in the number of shares on issue that is not proportionally distributed between all shareholders. Often due to the company raising equity capital or some options being converted into stock. All else being equal, if there are more shares outstanding then each existing share will be entitled to a lower proportion of the company's total earnings, thus reducing earnings per share (EPS). While dilution might not always result in lower EPS (like if the company is using the capital to fund an EPS accretive acquisition) in a lot cases it does, along with lower dividends per share and less voting power at shareholder meetings. Currently, the following risks have been identified for the company: Major Risks Dividend is not well covered by earnings and cash flows. Payout ratio: 116% Cash payout ratio: 173% Shareholders have been substantially diluted in the past year (36% increase in shares outstanding). Minor Risks Large one-off items impacting financial results. Profit margins are more than 30% lower than last year (3.2% net profit margin). Declared Dividend • Nov 08
Dividend of ₩1,000 announced Dividend of ₩1,000 is the same as last year. Ex-date: 29th December 2025 Payment date: 16th April 2026 Dividend yield will be 2.9%, which is higher than the industry average of 1.2%. Sustainability & Growth Dividend is not covered by earnings (116% earnings payout ratio) nor is it covered by cash flows (127% cash payout ratio). The dividend has increased by an average of 40% per year over the past 4 years and payments have been stable during that time. The company's earnings per share (EPS) would need to grow by 29% to bring the payout ratio under control. EPS is expected to grow by 215% over the next 3 years, which is sufficient to bring the dividend into a sustainable range. Annonce • Nov 07
C&C International Co., Ltd. announces Annual dividend, payable on April 16, 2026 C&C International Co., Ltd. announced Annual dividend of KRW 1000.0000 per share payable on April 16, 2026, ex-date on December 29, 2025 and record date on December 31, 2025. Major Estimate Revision • Oct 19
Consensus EPS estimates increase by 24%, revenue downgraded The consensus outlook for fiscal year 2025 has been updated. 2025 revenue forecast fell from ₩303.7m to ₩290.7m. EPS estimate rose from ₩2,095 to ₩2,599. Net income forecast to grow 268% next year vs 81% growth forecast for Personal Products industry in South Korea. Consensus price target of ₩45,400 unchanged from last update. Share price fell 5.1% to ₩38,850 over the past week. New Risk • Aug 29
New major risk - Dividend sustainability The dividend is not well covered by earnings and cash flows. Payout ratio: 116% Cash payout ratio: 127% Dividend yield: 2.3% This is considered a major risk. Companies that pay out too much of their earnings and cash flows are at risk of having to reduce or cut their dividend in future. If earnings or cash flows stagnate or fall, then there may not be enough to maintain the same dividend. Or in extreme cases, companies may opt to dig into capital reserves or take on debt to maintain the dividend. For dividend paying companies, any reduction in the dividend can significantly impact the share price. Currently, the following risks have been identified for the company: Major Risk Dividend is not well covered by earnings and cash flows. Payout ratio: 116% Cash payout ratio: 127% Minor Risks Share price has been volatile over the past 3 months (7.8% average weekly change). Large one-off items impacting financial results. Profit margins are more than 30% lower than last year (3.2% net profit margin). Major Estimate Revision • Aug 13
Consensus EPS estimates fall by 19%, revenue upgraded The consensus outlook for fiscal year 2025 has been updated. 2025 revenue forecast increased from ₩292.7m to ₩303.7m. EPS estimate fell from ₩2,582 to ₩2,095 per share. Net income forecast to grow 8.4% next year vs 32% growth forecast for Personal Products industry in South Korea. Consensus price target up from ₩44,400 to ₩45,400. Share price fell 10% to ₩38,850 over the past week. Valuation Update With 7 Day Price Move • Jul 25
Investor sentiment deteriorates as stock falls 16% After last week's 16% share price decline to ₩40,400, the stock trades at a forward P/E ratio of 14x. Average forward P/E is 17x in the Personal Products industry in South Korea. Total returns to shareholders of 98% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩64,770 per share. New Risk • Jul 22
New major risk - Share price stability The company's share price has been highly volatile over the past 3 months. It is more volatile than 90% of South Korean stocks, typically moving 11% a week. This is considered a major risk. Share price volatility increases the risk of potential losses in the short-term as the stock tends to have larger drops in price more frequently than other stocks. It may also indicate the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. Currently, the following risks have been identified for the company: Major Risk Share price has been highly volatile over the past 3 months (11% average weekly change). Minor Risks Paying a dividend despite having no free cash flows. Profit margins are more than 30% lower than last year (9.1% net profit margin). Valuation Update With 7 Day Price Move • Jul 08
Investor sentiment improves as stock rises 22% After last week's 22% share price gain to ₩40,900, the stock trades at a forward P/E ratio of 14x. Average forward P/E is 16x in the Personal Products industry in South Korea. Total returns to shareholders of 134% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩68,789 per share. New Risk • May 29
New minor risk - Profit margin trend The company's profit margins are lower than last year and have reduced by more than 30%. Net profit margin: 9.1% Last year net profit margin: 15% This is considered a minor risk. A large drop in profit margin could indicate the company does not have strong competitive advantages or it is yet to establish itself and its core business. Even if it is a well established business, this may make it a much riskier investment than one that has a combination of proven competitive advantages and a stable or growing profit margin. Currently, the following risks have been identified for the company: Major Risk Share price has been highly volatile over the past 3 months (15% average weekly change). Minor Risks Paying a dividend despite having no free cash flows. Profit margins are more than 30% lower than last year (9.1% net profit margin). Annonce • May 23
C&C International Co., Ltd. announced that it expects to receive KRW 144.999996 billion in funding from Ascent Equity Partners C&C International Co., Ltd announced a private placement to issue 3,615,960 shares at an issue price of KRW 40,100 per share for gross proceeds of KRW 144,999,996,000 on May 22, 2025. The transaction will include participation from new investor Ascent Equity Partners. The transaction has been approved by shareholders, expected to close on August 29, 2025. Buy Or Sell Opportunity • May 23
Now 26% undervalued Over the last 90 days, the stock has risen 13% to ₩43,350. The fair value is estimated to be ₩58,304, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 41% over the last 3 years. Meanwhile, the company has become profitable. For the next 3 years, revenue is forecast to grow by 8.6% per annum. Earnings are also forecast to grow by 12% per annum over the same time period. Valuation Update With 7 Day Price Move • May 21
Investor sentiment improves as stock rises 18% After last week's 18% share price gain to ₩45,350, the stock trades at a forward P/E ratio of 17x. Average forward P/E is 15x in the Personal Products industry in South Korea. Total returns to shareholders of 113% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩57,561 per share. Price Target Changed • May 16
Price target decreased by 12% to ₩42,400 Down from ₩48,400, the current price target is an average from 5 analysts. New target price is 16% above last closing price of ₩36,550. Stock is down 54% over the past year. The company is forecast to post earnings per share of ₩2,675 for next year compared to ₩3,245 last year. New Risk • May 12
New major risk - Share price stability The company's share price has been highly volatile over the past 3 months. It is more volatile than 90% of South Korean stocks, typically moving 13% a week. This is considered a major risk. Share price volatility increases the risk of potential losses in the short-term as the stock tends to have larger drops in price more frequently than other stocks. It may also indicate the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. Currently, the following risks have been identified for the company: Major Risk Share price has been highly volatile over the past 3 months (13% average weekly change). Minor Risk Dividend is not well covered by cash flows (101% cash payout ratio). Valuation Update With 7 Day Price Move • Apr 07
Investor sentiment deteriorates as stock falls 17% After last week's 17% share price decline to ₩31,250, the stock trades at a forward P/E ratio of 10x. Average forward P/E is 12x in the Personal Products industry in South Korea. Total returns to shareholders of 35% over the past three years. New Risk • Apr 05
New minor risk - Dividend sustainability The company has an unstable dividend paying track record. The dividend has had an annual drop of over 20% in the past. Dividend yield: 2.9% This is considered a minor risk. If the company has cut or reduced its dividend in the past, it may be a sign that the underlying business is too cyclical to consistently maintain or grow the dividend over the long-term. It may also indicate the company prioritizes other outcomes instead of maintaining the dividend. For dividend paying companies, any reduction in the dividend can significantly impact the share price. Currently, the following risks have been identified for the company: Minor Risks Unstable dividend paying track record with dividend experiencing an annual drop of over 20% in the past. Share price has been volatile over the past 3 months (11% average weekly change). Reported Earnings • Mar 26
Full year 2024 earnings: EPS and revenues miss analyst expectations Full year 2024 results: EPS: ₩3,245 (up from ₩3,142 in FY 2023). Revenue: ₩282.9b (up 28% from FY 2023). Net income: ₩32.4b (up 3.3% from FY 2023). Profit margin: 12% (down from 14% in FY 2023). The decrease in margin was driven by higher expenses. Revenue missed analyst estimates by 6.1%. Earnings per share (EPS) also missed analyst estimates by 15%. Revenue is forecast to grow 17% p.a. on average during the next 3 years, compared to a 9.9% growth forecast for the Personal Products industry in South Korea. Over the last 3 years on average, earnings per share has increased by 62% per year but the company’s share price has only increased by 26% per year, which means it is significantly lagging earnings growth. Annonce • Mar 18
C&C International Co., Ltd., Annual General Meeting, Mar 31, 2025 C&C International Co., Ltd., Annual General Meeting, Mar 31, 2025, at 10:00 Tokyo Standard Time. Location: conference room, 39, samsung 1-ro 5-gil, gyeonggi-do, hwaseong South Korea Valuation Update With 7 Day Price Move • Mar 12
Investor sentiment improves as stock rises 21% After last week's 21% share price gain to ₩41,450, the stock trades at a forward P/E ratio of 12x. Average forward P/E is 11x in the Personal Products industry in South Korea. Total returns to shareholders of 98% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩60,026 per share. Major Estimate Revision • Feb 18
Consensus revenue estimates fall by 21% The consensus outlook for revenues in fiscal year 2025 has deteriorated. 2025 revenue forecast decreased from ₩393.9m to ₩312.8m. EPS estimate fell from ₩5,252 to ₩3,400 per share. Net income forecast to shrink 8.6% next year vs 40% growth forecast for Personal Products industry in South Korea . Consensus price target down from ₩91,250 to ₩70,400. Share price rose 5.4% to ₩38,300 over the past week. Annonce • Feb 12
C&C International Co., Ltd. to Report Q4, 2024 Results on Feb 14, 2025 C&C International Co., Ltd. announced that they will report Q4, 2024 results on Feb 14, 2025 Price Target Changed • Jan 24
Price target decreased by 22% to ₩91,250 Down from ₩116,250, the current price target is an average from 4 analysts. New target price is 161% above last closing price of ₩34,900. Stock is down 51% over the past year. The company is forecast to post earnings per share of ₩3,732 for next year compared to ₩3,142 last year. Valuation Update With 7 Day Price Move • Dec 16
Investor sentiment improves as stock rises 19% After last week's 19% share price gain to ₩44,500, the stock trades at a forward P/E ratio of 9x. Average forward P/E is 9x in the Personal Products industry in South Korea. Total returns to shareholders of 144% over the past three years. Major Estimate Revision • Nov 13
Consensus revenue estimates fall by 11% The consensus outlook for revenues in fiscal year 2024 has deteriorated. 2024 revenue forecast decreased from ₩333.5m to ₩296.0m. EPS estimate fell from ₩4,826 to ₩3,594 per share. Net income forecast to grow 3.1% next year vs 31% growth forecast for Personal Products industry in South Korea. Consensus price target down from ₩124,333 to ₩115,333. Share price fell 35% to ₩40,800 over the past week. Valuation Update With 7 Day Price Move • Nov 11
Investor sentiment deteriorates as stock falls 20% After last week's 20% share price decline to ₩53,700, the stock trades at a forward P/E ratio of 10x. Average forward P/E is 11x in the Personal Products industry in South Korea. Total returns to shareholders of 167% over the past three years. Major Estimate Revision • Aug 06
Consensus EPS estimates increase by 10% The consensus outlook for earnings per share (EPS) in fiscal year 2024 has improved. 2024 revenue forecast increased from ₩318.9m to ₩342.2m. EPS estimate increased from ₩4,826 to ₩5,317 per share. Net income forecast to grow 52% next year vs 107% growth forecast for Personal Products industry in South Korea. Consensus price target of ₩108,750 unchanged from last update. Share price fell 12% to ₩100,800 over the past week. Valuation Update With 7 Day Price Move • Jun 12
Investor sentiment improves as stock rises 16% After last week's 16% share price gain to ₩102,600, the stock trades at a forward P/E ratio of 20x. Average forward P/E is 15x in the Personal Products industry in South Korea. Total returns to shareholders of 229% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩156,509 per share. New Risk • May 28
New minor risk - Share price stability The company's share price has been volatile over the past 3 months. It is more volatile than 75% of South Korean stocks, typically moving 7.6% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Major Risk High level of non-cash earnings (22% accrual ratio). Minor Risk Share price has been volatile over the past 3 months (7.6% average weekly change). Major Estimate Revision • May 10
Consensus revenue estimates increase by 10% The consensus outlook for revenues in fiscal year 2024 has improved. 2024 revenue forecast increased from ₩288.9m to ₩318.3m. EPS estimate increased from ₩4,562 to ₩4,777 per share. Net income forecast to grow 54% next year vs 86% growth forecast for Personal Products industry in South Korea. Consensus price target up from ₩88,750 to ₩96,250. Share price rose 6.7% to ₩84,900 over the past week. Price Target Changed • May 10
Price target increased by 11% to ₩96,250 Up from ₩86,500, the current price target is an average from 4 analysts. New target price is 14% above last closing price of ₩84,200. Stock is up 115% over the past year. The company is forecast to post earnings per share of ₩4,836 for next year compared to ₩3,142 last year. Valuation Update With 7 Day Price Move • Mar 11
Investor sentiment improves as stock rises 16% After last week's 16% share price gain to ₩76,400, the stock trades at a forward P/E ratio of 19x. Average forward P/E is 12x in the Personal Products industry in South Korea. Total returns to shareholders of 128% over the past year. Simply Wall St's valuation model estimates the intrinsic value at ₩104,847 per share. Price Target Changed • Jan 09
Price target increased by 7.2% to ₩75,750 Up from ₩70,667, the current price target is an average from 4 analysts. New target price is 10% above last closing price of ₩68,700. Stock is up 138% over the past year. The company is forecast to post earnings per share of ₩2,571 for next year compared to ₩1,646 last year. Valuation Update With 7 Day Price Move • Nov 13
Investor sentiment deteriorates as stock falls 16% After last week's 16% share price decline to ₩47,100, the stock trades at a forward P/E ratio of 16x. Average forward P/E is 16x in the Personal Products industry in South Korea. Total returns to shareholders of 110% over the past year. New Risk • Aug 28
New major risk - Earnings quality The company has a high level of non-cash earnings. Accrual ratio: 24% This is considered a major risk. Non-cash earnings can arise from many different things. However, if a company consistently has a high level of non-cash earnings, it may be a sign that they are recognizing revenue from customers before the full value of the sales are received as cash or they are not depreciating the value of their assets appropriately. These are practices that inflate earnings, while not providing a similar increase to cash flows. Companies in some select industries naturally have a high level of non-cash earnings and it is not a major concern. However, in the worst case scenario it can be an early sign of performance manipulation by management. Currently, the following risks have been identified for the company: Major Risk High level of non-cash earnings (24% accrual ratio). Minor Risk Share price has been volatile over the past 3 months (9.7% average weekly change). New Risk • Aug 08
New minor risk - Share price stability The company's share price has been volatile over the past 3 months. It is more volatile than 75% of South Korean stocks, typically moving 8.6% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. This is currently the only risk that has been identified for the company. Valuation Update With 7 Day Price Move • Aug 07
Investor sentiment improves as stock rises 31% After last week's 31% share price gain to ₩57,200, the stock trades at a trailing P/E ratio of 28.1x. Average forward P/E is 16x in the Personal Products industry in South Korea. Total returns to shareholders of 180% over the past year. Simply Wall St's valuation model estimates the intrinsic value at ₩40,627 per share. Valuation Update With 7 Day Price Move • Mar 21
Investor sentiment improves as stock rises 16% After last week's 16% share price gain to ₩36,950, the stock trades at a trailing P/E ratio of 20.7x. Average forward P/E is 15x in the Personal Products industry in South Korea. Total returns to shareholders of 69% over the past year. Valuation Update With 7 Day Price Move • Dec 02
Investor sentiment improved over the past week After last week's 16% share price gain to ₩25,200, the stock trades at a trailing P/E ratio of 14.1x. Average forward P/E is 14x in the Personal Products industry in South Korea. Total returns to shareholders of 38% over the past year. Valuation Update With 7 Day Price Move • Sep 22
Investor sentiment improved over the past week After last week's 19% share price gain to ₩23,850, the stock trades at a trailing P/E ratio of 19.9x. Average forward P/E is 17x in the Personal Products industry in South Korea. Total loss to shareholders of 19% over the past year. 
