Youngone Holdi (009970) fair value: what the stock is really worth
We calculate from audited financials what Youngone Holdi is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily, free.
Compare price with fair valuebelow fair value = cheap, above = expensive
Check the quality50 and up solid, 75 and up strong
Watch it or check another stockalert when fair value or trend changes
A solid business, trading 75% below our fair value of 697,038 KRW.
As of Sep 5, 2026, the fair value of Youngone Holdi is 697,038 KRW per share against a price of 171,600 KRW, so the fair value sits 306% above the price. A model estimate from reported figures, not an analyst target.
✓Healthy Growth (revenue 5y +11.4 %/yr)
!Thin margins · 8.0% net margin
✓Low debt · generates free cash flow
·3.83% dividend yield
✓Ranks above peers (8/9)
!Moderate moat 52/100
!Evidence only medium, so the estimate is less certain
Evidence: MediumRange 513,677 KRW to 871,298 KRW
Fair value as of: Sep 5, 2026
From 24 valuation models · updated 4 days ago
Share price −16.9% over the past month.
This is the short version. In the app for Youngone Holdi:
Watch Youngone Holdi 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
69 individual criteria per stock, every one traceable See the method →
What matters now
The price is below even our cautious bear case (513,677 KRW). The market is more pessimistic than our downside scenario.
Solid quality (64/100) at a price below fair value, the discount is the argument here, not the business quality.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 5, 2026.
How to read this chart
60‑month range 34,872 KRW – 245,318 KRW · fair‑value band 513,677 KRW – 871,298 KRW · the 171,600 KRW price screens below the 697,038 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 5, 2026.
Youngone Holdi (009970) currently trades at 171,600 KRW, while our model-based Fair Value estimate is 697,038 KRW, implying the stock looks roughly 75.4% undervalued today. The Quality Score stands at 64/100 (solid quality), in the Consumer Cyclical sector. Bull case: the DCF Models group reads highest at a median of 696,986 KRW per share, and 24 of the 24 models we run sit above the 171,600 KRW price. Bear case: the Asset-Based group reads lowest at 174,080 KRW, and 0 of the 24 models stay below the price. Evidence for this calculation is medium.
Over the trailing twelve months, Youngone Holdi generated revenue of 5.0T KRW at a net margin of 8.0%. Revenue grew 7.3% year over year. It earns a return on equity of 13.3%. Fundamentals as of Sep 5, 2026
Scenario range: 513,677 KRW (bear) to 871,298 KRW (bull), the price of 171,600 KRW sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target. The share trades about 33% below its 52-week high and 52% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at −17% fair-value upside, at 306%, 009970 screens cheaper than that median.
Fair Value models
Each model values the company its own way; the fair value above is the evidence-weighted blend. Evidence (0 to 100) shows how complete a model's inputs are. How we calculate →
ModelBear ⓘ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 best evidence427,844 KRW659,701 KRW1,059,842 KRW79
Growth DCF429,929 KRW655,539 KRW1,047,096 KRW77
Owner Earnings373,778 KRW565,525 KRW896,443 KRW75
All 24 models by family
DCF Models
FCF DCF best evidence427,844 KRW659,701 KRW1,059,842 KRW79
Free, no payment details. Unsubscribe anytime in one click.
Key figures & financial health
P/S ratio0.45TTM
Dividend yield3.8%
Net margin7.5%FY2025
Return on equity13.3%TTM
Return on assets (EBIT)12.7%avg 5y
Operating margin14.6%TTM
More key figures
Growth
Revenue (TTM)5.0T KRWTTM
Revenue growth (YoY)+7.3%3y avg +2.6%
EPS growth (YoY)+39.0%
Balance sheet & cash flow
Free cash flow281B KRWFY2025
Figures from reported company fundamentals · as of Sep 5, 2026. TTM = trailing twelve months.
Quality Score breakdown
Overall quality64/100
Of which business quality 63
· Market factors (momentum, volatility) 55
Profitability46
Margins and returns on capital today
Quality Growth69
Are margins and returns improving?
Cashflow44
Earnings quality: real cash, not paper profit
Fin. Strength85
Balance sheet, leverage, solvency risk
Investment57
Disciplined investing over empire-building
Low Volatility60
Calm price path (market factor)
Momentum48
Price trend over the last 3–12 months (market factor)
52W Momentum63
Distance to the 52-week high (market factor)
Net Issuance82
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
Youngone Holdings Co., Ltd. manufactures and sells apparel, footwear, gear, sportswear, and jackets in South Korea and internationally.
Full company description
Youngone Holdings Co., Ltd. manufactures and sells apparel, footwear, gear, sportswear, and jackets in South Korea and internationally. 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.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
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.
Growth Quality 84/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
4.9T KRW
Latest YoY
+13.7%
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.
+2.6%
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.
+11.4%
Avg. revenue growth/yr (25Y) ⓘ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.
+10.9%
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.
+28.7%
Earnings growth per share plus dividend yield: the value created per share and year.
Earnings growth per share+24.9%
Dividend yield3.8%
Operating margin (EBIT) ⓘ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.11.9% (2020) → 15.0% (2025) · rising
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
Peer Group
Apparel Manufacturing · 217 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.
Valuation
Quality Score64 · Top 25%
Profitability
Return on equity (TTM)13% · Top 25%
Return on assets7% · Top 25%
Net margin (TTM)8% · Above median
Operating margin (TTM)15% · Top 25%
Growth and dividend
Revenue growth7% · Above median
Dividend yield (TTM)3.8% · Above median
Balance sheet
Debt / equity0.04× · Above median
Valuation Multiples vs Apparel Manufacturing median · lower = cheaper
P/FCF0.0× · Cheapest 25%
What the price implies (reverse DCF)
The inverse question: what free-cash-flow growth must Youngone Holdi deliver for ten years so that today's price is fair in our DCF model? Same formula, same discount rate as the fair value.
Implied FCF growth, 10 years-19.3 % per year
Achieved revenue growth, 5 years+11.4 % p.a.
Sector median revenue growth+2.6 %
FCF yield on price14.12 %
Discount rate (WACC) in the models9.6 %
The price demands less growth than the company recently delivered: even a weaker business would justify the price. Ranking of the largest stocks →
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.
This stockSector peers
VALUE0· sector 30
FUTURE37· sector 5
PAST53· sector 19
HEALTH98· sector 98
DIVIDEND77· sector 54
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 Apparel Manufacturing stocks, each showing price versus our Fair Value estimate (as of Sep 5, 2026).
Is Youngone Holdi (009970) overvalued or undervalued?
As of Sep 5, 2026, our model estimates a fair value of 697,038 KRW versus a price of 171,600 KRW, about +306% upside (undervalued).
What is the fair value of 009970?
Our model-based fair value for Youngone Holdi is 697,038 KRW (as of Sep 5, 2026), built from audited fundamentals. The current price: 171,600 KRW.
What is the quality score of 009970?
Youngone Holdi has a Quality Score of 64/100. 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 697,038 KRW (as of Sep 5, 2026) from 24 valuation models. Cautious scenario 513,677 KRW, optimistic scenario 871,298 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 697,038 KRW, about +306% upside versus a price of 171,600 KRW (undervalued). Cautious scenario 513,677 KRW, optimistic scenario 871,298 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 5.0T KRW (latest available figure, as of Sep 5, 2026).
What is the net profit margin of 009970?
The net profit margin of Youngone Holdi is about 8.0%, meaning it keeps roughly 8.0% of revenue as net income. Based on the latest reported figures.
Does Youngone Holdi pay a dividend?
Youngone Holdi currently shows a dividend yield of about 3.83% relative to its recent price (as of Sep 5, 2026).
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 -19.3 % per year for ten years (discount rate 9.6 %, then 2 % perpetual growth). Over the last 5 years revenue grew +11.4 % per year. As of Sep 5, 2026.
What discount rate (WACC) does the fair value of 009970 use?
Our models discount Youngone Holdi at 9.6 %: a base by market capitalisation (small), damped by beta 0.38. The same rate applies in all 26 models.
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 697,038 KRW per share (as of Sep 5, 2026), against a price of 171,600 KRW. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Youngone Holdi stock overvalued or undervalued in 2026?
As of Sep 5, 2026, 009970 trades below its calculated fair value: price 171,600 KRW, fair value 697,038 KRW, a gap of about +306% (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 (171,600 KRW); the fair value is what the company's own numbers justify (697,038 KRW). For Youngone Holdi the two are 525,438 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 2.2T KRW (market capitalisation, as of Sep 5, 2026). Per share that is 171,600 KRW; our models calculate a fair value of 697,038 KRW per share.
What do the bullish and bearish scenarios say about 009970?
Our models span a range for Youngone Holdi: cautious scenario 513,677 KRW, base 697,038 KRW, optimistic 871,298 KRW per share (as of Sep 5, 2026, price 171,600 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Youngone Holdi (009970)?
Balance-sheet figures for Youngone Holdi (as of Sep 5, 2026): return on equity 13.3%, debt of 0.04 per unit of equity. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is 009970 from its 52-week high?
Youngone Holdi trades at 171,600 KRW, about 33% below its 52-week high of 257,094 KRW and 52% above the low of 112,733 KRW (as of Sep 5, 2026). Distance from the high says nothing about value: that is what the fair value of 697,038 KRW is for.
Which stocks are comparable to Youngone Holdi?
From the same area (Consumer Cyclical) we also value H & M Hennes & Mauritz AB, Ralph Lauren Corporation, Moncler S.p.A, Gildan Activewear Inc, 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 Sep 5, 2026: price 171,600 KRW, calculated fair value 697,038 KRW (+306%), Quality Score 64/100, from 24 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 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 697,038 KRW, with the spread shown as a cautious and an optimistic scenario.
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 35,000+ stock screener. You can also try 14 days of Pro there, no card.
