Youngone Holdi (009970) fair value: what the stock is really worth
As of Nov 12, 2026: fair value (intrinsic value) of Youngone Holdi stock KRW 503,555, price KRW 180,600, upside +178.8%, quality 62 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 11, 2026.
How to read this chart
60‑month range 34,322 KRW – 241,132 KRW · fair‑value band 314,651 KRW – 717,486 KRW · the 180,600 KRW price screens below the 503,555 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 11, 2026.
Follow Youngone Holdi in your weekly email
Every Wednesday you see whether Youngone Holdi is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Youngone Holdings Co., Ltd. manufactures and sells apparel, footwear, gear, sportswear, and jackets in South Korea and internationally.
Show moreShow less
The company offers outdoor/athletic apparel, including down outerwear, woven sportswear, rainwear, synthetic insulated outerwear, casual streetwear, knits, and activewear; and materials, such as woven nylon, polyester fabrics, and polyester fleece and knits.
It also provides gear, including technical packs, luggage, canvas totes, handbags, and internal steel frame construction for lifestyle bags; and safety footwear, winter boots, and outdoor and casual footwears.
The company was formerly known as Youngone Corp. and changed its name to Youngone Holdings Co., Ltd. in July 2001. Youngone Holdings Co., Ltd. was founded in 1974 and is headquartered in Seoul, South Korea.
Stock analysis
Youngone Holdi (009970) currently trades at 180,600 KRW, while our model-based Fair Value estimate is 503,555 KRW, implying the stock looks roughly 64% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 551,912 KRW per share, and 22 of the 26 models we run sit above the 180,600 KRW price.
Bear case: the Asset-Based group reads lowest at 137,463 KRW, and 4 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: 314,651 KRW (bear) to 717,486 KRW (bull), the price of 180,600 KRW sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 62/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Youngone Holdi reported revenue of 4.9T KRW in FY2025 versus 3.2T KRW in FY2021, a compound +10.9%/yr. Reported net income was 368B KRW in FY2025, compounding +13.6%/yr from FY2021.
Key figures
Market cap 2.1T KRW (≈ $1.6B) Small · P/E ratio 4.6 · P/S ratio 0.38 · EPS (TTM) 37,150 KRW · Dividend yield 4.0% · Net margin 8.3% · Return on equity 14.6% · Return on assets (EBIT) 12.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 25% below its 52-week high and 24% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −7% fair-value upside, at 179%, 009970 screens cheaper than that median.
Fair Value models
Bear314,651 KRWFair Value 503,555 KRWBull717,486 KRW
Price 180,600 KRW · Upside +178.8%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (25,950 KRW per share) are deliberately not added.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.84/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+13.7%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+2.6%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+11.4%
Start year 2020 (pandemic). Over 10 years: +10.0% a year
Revenue growth 25 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+10.9%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in KRW ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. 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.
+28.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+24.9%
Dividend (yield on the price)4.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.24.9% vs 18.2%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.12% → 15%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−20.5%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (South Korea: IMF forecast 2.1% a year to 2030, 2.1% from 2016 to 2025) that is about −22.1% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Apparel Manufacturing · 219 stocks
Beats the industry median on 14/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score62 · Above median
Fair Value upside+178.8% · Top 25%
Profitability
Return on equity (12 months)14.6% · Top 25%
Return on assets8.7% · Top 25%
Net margin (12 months)13.7% · Top 25%
Operating margin (12 months)14.1% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)17.6% · Top 25%
Dividend yield (12 months)4.0% · Above median
Balance sheet
Debt / equity0.04× · Below median
Valuation Multiplesvs Apparel Manufacturing median · lower = cheaper
P/E (12 months)4.6× · Cheapest 25%
P/B0.70× · Cheaper than median
P/S (12 months)0.67× · Cheaper than median
Price / free cash flow (fiscal year)12.3× · Cheaper than median
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). "Youngone Holdi Fair Value". https://www.fairvalue-calculator.com/stock/009970
Frequently asked questions
Is Youngone Holdi (009970) overvalued or undervalued?
As of Nov 11, 2026, our model estimates a fair value of 503,555 KRW versus a price of 180,600 KRW, about +179% upside (undervalued).
What is the fair value of 009970?
Our model-based fair value for Youngone Holdi is 503,555 KRW (as of Nov 11, 2026), built from audited fundamentals. The current price: 180,600 KRW.
What is the quality score of 009970?
Youngone Holdi has a Quality Score of 62/100. 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 price target for Youngone Holdi (009970)?
Our model-based price target is the fair value of 503,555 KRW (as of Nov 11, 2026) from 26 valuation models. Cautious scenario 314,651 KRW, optimistic scenario 717,486 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Youngone Holdi stock forecast for 2026?
Our models put fair value at 503,555 KRW, about +179% upside versus a price of 180,600 KRW (undervalued). Cautious scenario 314,651 KRW, optimistic scenario 717,486 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Youngone Holdi (009970)?
Youngone Holdi reported trailing-twelve-month revenue of about 5.2T KRW (latest available figure, as of Nov 11, 2026).
Does Youngone Holdi pay a dividend?
Youngone Holdi currently shows a dividend yield of 3.97% relative to its recent price (as of Nov 11, 2026).
How much is the dividend of Youngone Holdi (009970) and when is the ex-dividend date?
Youngone Holdi pays a dividend of 7,176 KRW per share a year, a dividend yield of 4.0%. The last ex-dividend date was Oct 16, 2026. A dividend has been paid every year since at least 1996. The payout ratio is 19.3% of earnings. Free cash flow covers the dividend 3.38 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Youngone Holdi (009970)?
For today's price to be fair in a discounted-cash-flow model, Youngone Holdi would have to grow free cash flow by -20.5 % per year for five years (discount rate 10.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +11.4 % per year. As of Nov 11, 2026.
What discount rate (WACC) does the fair value of 009970 use?
Our models discount Youngone Holdi at 10.2 %: a base by market capitalisation (small), damped by beta 0.31, country premium for South Korea. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Youngone Holdi that is -20.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.2 %) and the same formula as our fair value.
How much growth has Youngone Holdi (009970) delivered so far?
Over the past 5 years revenue at Youngone Holdi grew +11.4 % a year. The price currently implies free-cash-flow growth of -20.5 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Youngone Holdi (009970) growing?
The median revenue growth in the sector is +4.4 % a year. That is the yardstick for the growth priced into Youngone Holdi (-20.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Youngone Holdi (009970)?
The free-cash-flow yield on the price is 13.42 %: that much free cash flow Youngone Holdi produces per unit of market value. When it exceeds the discount rate of our models (10.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Youngone Holdi (009970)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Youngone Holdi it is 503,555 KRW per share (as of Nov 11, 2026), against a price of 180,600 KRW. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Youngone Holdi stock overvalued or undervalued in 2026?
As of Nov 11, 2026, 009970 trades below its calculated fair value: price 180,600 KRW, fair value 503,555 KRW, a gap of about +179% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 009970?
No. The price is what the market pays today (180,600 KRW); the fair value is what the company's own numbers justify (503,555 KRW). For Youngone Holdi the two are 322,955 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Youngone Holdi worth?
The market values Youngone Holdi at about 2.1T KRW (market capitalisation, as of Nov 11, 2026). Per share that is 180,600 KRW; our models calculate a fair value of 503,555 KRW per share.
What do the bullish and bearish scenarios say about 009970?
Our models span a range for Youngone Holdi: cautious scenario 314,651 KRW, base 503,555 KRW, optimistic 717,486 KRW per share (as of Nov 11, 2026, price 180,600 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 009970?
Youngone Holdi trades at a price-to-earnings ratio of 4.6 (as of Nov 11, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 503,555 KRW is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 4.4. Other multiples: P/B 0.7, P/S 0.7, EV/EBITDA 1.4.
How solid is the balance sheet of Youngone Holdi (009970)?
Balance-sheet figures for Youngone Holdi (as of Nov 11, 2026): return on equity 14.6%, debt of 0.04 per unit of equity. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is 009970 from its 52-week high?
Youngone Holdi trades at 180,600 KRW, about 25% below its 52-week high of 241,132 KRW and 24% above the low of 145,933 KRW (as of Nov 12, 2026). Distance from the high says nothing about value: that is what the fair value of 503,555 KRW is for.
Which stocks are comparable to Youngone Holdi?
From the same area (Consumer Cyclical) we also value Ralph Lauren Corporation, Moncler S.p.A, LPP SA, Levi Strauss & Co, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Youngone Holdi stock attractive at the current price?
The data as of Nov 11, 2026: price 180,600 KRW, calculated fair value 503,555 KRW (+179%), Quality Score 62/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 009970 calculated?
We run Youngone Holdi through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 503,555 KRW builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.0% above its aggregate fair value. Youngone Holdi currently trades 64% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Youngone Holdi (009970)?
The closing price on Nov 12, 2026 was 180,600 KRW. Our model-based fair value is 503,555 KRW, about +179% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Youngone Holdi right now?
The price is below even our cautious bear case (314,651 KRW). The market is more pessimistic than our downside scenario. Solid quality (62/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (314,651 KRW to 717,486 KRW) leaves room in how you read the outcome.
Key figures of Youngone Holdi
How large is the market capitalisation of Youngone Holdi (009970)?
The market capitalisation of Youngone Holdi is 2.1T KRW (≈ $1.6B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Youngone Holdi (009970)?
The price-to-sales ratio of Youngone Holdi is 0.38 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Youngone Holdi (009970)?
Earnings per share at Youngone Holdi are 37,150 KRW (price ÷ EPS = P/E 4.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Youngone Holdi (009970)?
The dividend yield of Youngone Holdi is 4.0% (payout 19.3%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Youngone Holdi (009970)?
The net margin of Youngone Holdi is 8.3% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Youngone Holdi (009970)?
The return on equity (ROE) of Youngone Holdi is 14.6% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Youngone Holdi (009970)?
On an EBIT basis the return on assets of Youngone Holdi is 12.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Youngone Holdi (009970)?
The operating margin of Youngone Holdi is 14.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Youngone Holdi (009970)?
Revenue at Youngone Holdi is growing +17.6% versus a year earlier (3y avg +2.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Youngone Holdi (009970)?
Earnings per share at Youngone Holdi are growing +55.8% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Youngone Holdi in the live analysis
One click puts Youngone Holdi on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 11, 2026