Yesco Holdings Co. Ltd (015360) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Yesco Holdings Co. Ltd stock KRW 18,289, price KRW 13,310, upside +37.4%, quality 50 out of 100. Rating: undervalued. Calculated from audited financials with 15 of our 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 6, 2026.
How to read this chart
60‑month range 3,800 KRW – 17,400 KRW · fair‑value band 14,850 KRW – 27,298 KRW · the 13,310 KRW price screens below the 18,289 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 6, 2026.
Follow Yesco Holdings Co. in your weekly email
Every Wednesday you see whether Yesco Holdings Co. 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.
INVENI Co., Ltd. engages in the supply of city gas in South Korea. The company is also involved in the investment businesses. In addition, the company provides CNG charging. The company was formerly known as Yesco Holdings Co., Ltd. and changed its name to INVENI Co., Ltd. in March 2025.
Show moreShow less
INVENI Co., Ltd. was founded in 1981 and is headquartered in Seoul, South Korea.
Stock analysis
Yesco Holdings Co. Ltd (015360) currently trades at 13,310 KRW, while our model-based Fair Value estimate is 18,289 KRW, implying the stock looks roughly 27% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 56,856 KRW per share, and 12 of the 15 models we run sit above the 13,310 KRW price.
Bear case: the Dividend Discount group reads lowest at 5,005 KRW, and 3 of the 15 models stay below the price. Data coverage for this calculation is medium.
Scenario range: 14,850 KRW (bear) to 27,298 KRW (bull), the price of 13,310 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 50/100 (solid quality), in the Utilities sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Yesco Holdings Co. Ltd reported revenue of 1.3T KRW in FY2025 versus 1.3T KRW in FY2021, a compound +1.2%/yr. Reported net income was 86.7B KRW in FY2025, compounding +41.5%/yr from FY2021.
Key figures
Market cap 295B KRW (≈ $218M) Micro · P/E ratio 3.7 · P/S ratio 0.23 · EPS (TTM) 3,604 KRW · Dividend yield 8.1% · Net margin 6.2% · Return on equity 12.5% · Return on assets (EBIT) 2.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 24% below its 52-week high and 17% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Utilities peers we cover trades at −21% fair-value upside, at 37%, 015360 screens cheaper than that median.
Fair Value models
Bear14,850 KRWFair Value 18,289 KRWBull27,298 KRW
Price 13,310 KRW · Upside +37.4%
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 (2,165 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.38/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+14.4%
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.
−3.3%
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.
+3.4%
Start year 2020 (pandemic). Over 10 years: +1.0% a year
Revenue growth 16 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.
+0.7%
’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.
+3.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−4.2%
Dividend (yield on the price)8.1%
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.−4.2% vs −5.6%, steady
Profit margin 2019 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.2% → 8%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 17.0%/yr over ~7Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
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.Utilities - Regulated Gas · 107 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score50 · Below median
Fair Value upside+35.0% · Above median
Profitability
Return on equity (12 months)12.5% · Above median
Return on assets5.6% · Top 25%
Net margin (12 months)6.2% · Below median
Operating margin (12 months)5.8% · Below median
Growth and dividend
Revenue growth (quarter YoY)−21.6% · Bottom 25%
Dividend yield (12 months)8.1% · Top 25%
Balance sheet
Debt / equity0.43× · Above median
Valuation Multiplesvs Utilities - Regulated Gas median · lower = cheaper
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.
Is Yesco Holdings Co. Ltd (015360) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of 18,289 KRW versus a price of 13,310 KRW, about +37% upside (undervalued).
What is the fair value of 015360?
Our model-based fair value for Yesco Holdings Co. Ltd is 18,289 KRW (as of Nov 6, 2026), built from audited fundamentals. The current price: 13,310 KRW.
What is the quality score of 015360?
Yesco Holdings Co. Ltd has a Quality Score of 50/100. 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 Yesco Holdings Co. Ltd (015360)?
Our model-based price target is the fair value of 18,289 KRW (as of Nov 6, 2026) from 15 valuation models. Cautious scenario 14,850 KRW, optimistic scenario 27,298 KRW. It is a calculation from audited fundamentals, not an analyst target.
What is the Yesco Holdings Co. Ltd stock forecast for 2026?
Our models put fair value at 18,289 KRW, about +37% upside versus a price of 13,310 KRW (undervalued). Cautious scenario 14,850 KRW, optimistic scenario 27,298 KRW. The calculation is refreshed regularly with new filings.
What is the revenue of Yesco Holdings Co. Ltd (015360)?
Yesco Holdings Co. Ltd reported trailing-twelve-month revenue of about 1.3T KRW (latest available figure, as of Nov 6, 2026).
Does Yesco Holdings Co. Ltd pay a dividend?
Yesco Holdings Co. Ltd currently shows a dividend yield of 8.11% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of Yesco Holdings Co. Ltd (015360) and when is the ex-dividend date?
Yesco Holdings Co. Ltd pays a dividend of 1,080 KRW per share a year, a dividend yield of 8.1%. The last ex-dividend date was Feb 26, 2026. A dividend has been paid every year since 1999. The payout ratio is 30.0% of earnings. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What is the intrinsic value of Yesco Holdings Co. Ltd (015360)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Yesco Holdings Co. Ltd it is 18,289 KRW per share (as of Nov 6, 2026), against a price of 13,310 KRW. It is the blended result of 15 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Yesco Holdings Co. Ltd stock overvalued or undervalued in 2026?
As of Nov 6, 2026, 015360 trades below its calculated fair value: price 13,310 KRW, fair value 18,289 KRW, a gap of about +37% (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 015360?
No. The price is what the market pays today (13,310 KRW); the fair value is what the company's own numbers justify (18,289 KRW). For Yesco Holdings Co. Ltd the two are 4,979 KRW per share apart. That gap is exactly why we show both numbers side by side.
How much is Yesco Holdings Co. Ltd worth?
The market values Yesco Holdings Co. Ltd at about 295B KRW (market capitalisation, as of Nov 6, 2026). Per share that is 13,310 KRW; our models calculate a fair value of 18,289 KRW per share.
What do the bullish and bearish scenarios say about 015360?
Our models span a range for Yesco Holdings Co. Ltd: cautious scenario 14,850 KRW, base 18,289 KRW, optimistic 27,298 KRW per share (as of Nov 6, 2026, price 13,310 KRW). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 015360?
Yesco Holdings Co. Ltd trades at a price-to-earnings ratio of 3.7 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 18,289 KRW is built from several models across several years. Other multiples: P/B 0.5, P/S 0.2, EV/EBITDA 3.4.
How solid is the balance sheet of Yesco Holdings Co. Ltd (015360)?
Balance-sheet figures for Yesco Holdings Co. Ltd (as of Nov 6, 2026): return on equity 12.5%, debt of 0.43 per unit of equity. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is 015360 from its 52-week high?
Yesco Holdings Co. Ltd trades at 13,310 KRW, about 24% below its 52-week high of 17,400 KRW and 17% above the low of 11,420 KRW (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 18,289 KRW is for.
Which stocks are comparable to Yesco Holdings Co. Ltd?
From the same area (Utilities) we also value Naturgy Energy Group, Atmos Energy Corporation, Snam S.p.A, NiSource 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 Yesco Holdings Co. Ltd stock attractive at the current price?
The data as of Nov 6, 2026: price 13,310 KRW, calculated fair value 18,289 KRW (+37%), Quality Score 50/100, from 15 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 015360 calculated?
We run Yesco Holdings Co. Ltd through 15 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 18,289 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 13.3% above its aggregate fair value. Yesco Holdings Co. Ltd currently trades 27% 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 Yesco Holdings Co. Ltd (015360)?
The closing price on Nov 9, 2026 was 13,310 KRW. Our model-based fair value is 18,289 KRW, about +37% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Yesco Holdings Co. Ltd right now?
The price is below even our cautious bear case (14,850 KRW). The market is more pessimistic than our downside scenario. Solid quality (50/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (14,850 KRW to 27,298 KRW) leaves room in how you read the outcome.
Key figures of Yesco Holdings Co. Ltd
How large is the market capitalisation of Yesco Holdings Co. Ltd (015360)?
The market capitalisation of Yesco Holdings Co. Ltd is 295B KRW (≈ $218M). 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 Yesco Holdings Co. Ltd (015360)?
The price-to-sales ratio of Yesco Holdings Co. Ltd is 0.23 (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 Yesco Holdings Co. Ltd (015360)?
Earnings per share at Yesco Holdings Co. Ltd are 3,604 KRW (price ÷ EPS = P/E 3.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Yesco Holdings Co. Ltd (015360)?
The dividend yield of Yesco Holdings Co. Ltd is 8.1% (payout 30.0%). 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 Yesco Holdings Co. Ltd (015360)?
The net margin of Yesco Holdings Co. Ltd is 6.2% (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 Yesco Holdings Co. Ltd (015360)?
The return on equity (ROE) of Yesco Holdings Co. Ltd is 12.5% (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 Yesco Holdings Co. Ltd (015360)?
On an EBIT basis the return on assets of Yesco Holdings Co. Ltd is 2.7% (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 Yesco Holdings Co. Ltd (015360)?
The operating margin of Yesco Holdings Co. Ltd is 5.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Yesco Holdings Co. Ltd (015360)?
Revenue at Yesco Holdings Co. Ltd is growing −21.6% versus a year earlier (3y avg −3.3%). 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 Yesco Holdings Co. Ltd (015360)?
Earnings per share at Yesco Holdings Co. Ltd are growing −85.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Yesco Holdings Co. Ltd (015360) generate?
The free cash flow of Yesco Holdings Co. Ltd is −101B KRW (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Yesco Holdings Co. Ltd (015360) carry?
The net debt of Yesco Holdings Co. Ltd is 274B KRW (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Yesco Holdings Co. Ltd in the live analysis
One click puts Yesco Holdings Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 6, 2026