EN DE

Youngone Holdings (009970) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 2.2T KRW

YH Youngone Holdings 009970 · KO
Price190,300 KRW
Fair Value697,038 KRW
Upside+266.3%
Quality64/100
Watch Youngone Holdings for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 8.0% net margin
Low debt · generates free cash flow
3.51% dividend yield
Ranks above peers (8/9)
Moderate moat 52/100
Evidence: Medium Range 513,677 KRW – 871,298 KRW Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated today

Share price +2.4% over the past month.

A solid business, screening 266% undervalued on our models.

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.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

245,318 KRW 31,712 KRW Fair Value 697,038 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 31,712 KRW – 245,318 KRW · fair‑value band 513,677 KRW – 871,298 KRW · the 190,300 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 Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Youngone Holdings (009970) currently trades at 190,300 KRW, while our model-based Fair Value estimate is 697,038 KRW, implying the stock looks roughly 266.3% undervalued today. The Quality Score stands at 64/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, Youngone Holdings 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 Aug 13, 2026

Our scenario range runs from 513,677 KRW (bear case) to 871,298 KRW (bull case); at 190,300 KRW, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 26% below its 52-week high and 69% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -5% fair-value upside, at 266%, 009970 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth DCF 429,929 KRW 655,539 KRW 1,047,096 KRW 80
Residual Income 245,733 KRW 299,242 KRW 674,443 KRW 76
Rev-Margin DCF 450,424 KRW 691,775 KRW 988,883 KRW 74
All 24 models by family
DCF Models
FCF DCF 427,844 KRW 659,701 KRW 1,059,842 KRW 38
Owner Earnings 373,778 KRW 565,525 KRW 896,443 KRW 31
5Y Revenue Exit 450,424 KRW 696,986 KRW 1,025,161 KRW 39
5Y EBITDA Exit 628,604 KRW 1,049,757 KRW 1,567,248 KRW 41
5Y P/E Exit 539,237 KRW 872,822 KRW 1,242,937 KRW 38
10Y Revenue Exit 428,394 KRW 660,553 KRW 1,001,093 KRW 36
10Y EBITDA Exit 559,331 KRW 919,056 KRW 1,447,685 KRW 37
10Y P/E Exit 499,720 KRW 789,401 KRW 1,180,505 KRW 35
Earnings-Based
Graham-Dodd 215,448 KRW 859,371 KRW 1,167,957 KRW 54
Lynch FV 213,357 KRW 304,796 KRW 396,234 KRW 50
PEG = 1.0 213,357 KRW 304,796 KRW 396,234 KRW 46
EPV 611,743 KRW 699,347 KRW 777,218 KRW 59
Multiples
P/E Multiple 522,779 KRW 697,038 KRW 871,298 KRW 63
P/S Multiple 379,625 KRW 506,167 KRW 632,708 KRW 58
P/B Multiple 403,965 KRW 538,620 KRW 673,275 KRW 55
EV/EBIT 970,841 KRW 1,256,015 KRW 1,541,190 KRW 53
EV/EBITDA 782,145 KRW 1,004,421 KRW 1,226,697 KRW 54
EV/Revenue 469,634 KRW 621,484 KRW 773,334 KRW 43
Asset-Based
NCAV (Graham) 129,910 KRW 174,080 KRW 259,821 KRW 50
Growth DCF
Growth DCF 429,929 KRW 655,539 KRW 1,047,096 KRW 80
Rev-Margin DCF 450,424 KRW 691,775 KRW 988,883 KRW 74
Economic Profit
Residual Income 245,733 KRW 299,242 KRW 674,443 KRW 76
ROIC Compounder 661,017 KRW 822,986 KRW 1,018,693 KRW 72
Growth Earnings
Growth-Adj P/E 386,339 KRW 551,912 KRW 717,486 KRW 68

Widest divergence: DCF Models (696,986 KRW) versus Asset-Based (174,080 KRW). Highest evidence: Growth DCF (80).

Notify me when 009970 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 5.0T KRW
Revenue growth (YoY) +7.3%
Net margin 8.0%
Return on equity 13.3%
Free cash flow 281B KRW FY2025
Operating margin 14.6%
More key figures
Dividend yield 3.5%
EPS growth (YoY) +39.0%

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 63 · Market factors (momentum, volatility) 59

Profitability 46
Margins and returns on capital today
Quality Growth 69
Are margins and returns improving?
Cashflow 44
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 57
Disciplined investing over empire-building
Low Volatility 60
Calm price path (market factor)
Momentum 53
Price trend over the last 3–12 months (market factor)
52W Momentum 70
Distance to the 52-week high (market factor)
Net Issuance 82
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.

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 Holdings 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. 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. 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. 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%
Revenue +10.9%/yr
FY21 3.2T KRW
FY22 4.5T KRW
FY23 4.4T KRW
FY24 4.3T KRW
FY25 4.9T KRW
Net income +13.6%/yr
FY21 221B KRW
FY22 441B KRW
FY23 372B KRW
FY24 334B KRW
FY25 368B KRW

Watch 009970: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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 Holdings Fair Value". https://www.fairvalue-calculator.com/stock/009970

Peer Group

Apparel Manufacturing · 214 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.

Quality Score 64 · Above median
Return on equity (TTM) 13% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 8% · Above median
Operating margin (TTM) 15% · Top 25%
Revenue growth 7% · Above median
Dividend yield (TTM) 3.5% · Above median
Debt / equity 0.04× · Higher than median

Valuation Multiples vs Apparel Manufacturing median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers

Snowflake

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.

VALUE 0 · sector 33
FUTURE 37 · sector 5
PAST 53 · sector 21
HEALTH 98 · sector 98
DIVIDEND 70 · sector 50

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Apparel Manufacturing stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
H & M Hennes & Mauritz AB HMB kr 174.25 kr 165.47 -5%
Ralph Lauren Corporation RL $396.35 $220.38 -44%
LPP SA LPP 22,220 PLN 17,754 PLN -20%
Bosideng International Holdings 3998 HK$4.65 HK$5.92 +27%
Youngor Fashion Co 600177 ¥7.78 ¥5.59 -28%
Page Industries Limited PAGEIND ₹38,295 ₹12,395 -68%
Hla Group 600398 ¥6.07 ¥9.92 +63%
Youngone Corporation 111770 85,200 KRW 188,736 KRW +122%
F&F Co 383220 68,800 KRW 179,500 KRW +161%
Wiselink Co 8932 105.00 TWD 37.95 TWD -64%

Compare Youngone Holdings with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Youngone Holdings (009970) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 697,038 KRW versus a price of 190,300 KRW, about +266% (undervalued).
What is the fair value of 009970?
Our model-based fair value for Youngone Holdings is 697,038 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price is 190,300 KRW.
What is the quality score of 009970?
Youngone Holdings 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 revenue of Youngone Holdings (009970)?
Youngone Holdings reported trailing-twelve-month revenue of about 5.0T KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 009970?
The net profit margin of Youngone Holdings is about 8.0%, meaning it keeps roughly 8.0% of revenue as net income. Based on the latest reported figures.
Does Youngone Holdings pay a dividend?
Youngone Holdings currently shows a dividend yield of about 3.55% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Youngone Holdings and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.