EN DE

JLS Co (040420) Fair Value & Analysis

Consumer Defensive · KR · Market cap 86.5B KRW

JC JLS Co 040420 · KQ
Price5,850 KRW
Fair Value9,778 KRW
Upside+67.1%
Quality69/100
Watch JLS Co for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 6.2% net margin
Low debt · generates free cash flow
9.15% dividend yield
Ranks above peers (9/10)
Moderate moat 45/100
Evidence: High Range 7,333 KRW – 12,222 KRW Share as image

Fair value as of: Jul 22, 2026

From 22 valuation models · updated 19 days ago

Share price +0.3% over the past month.

A solid business, screening 67% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (7,333 KRW). The market is more pessimistic than our downside scenario.
  • Solid quality (69/100) 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)

6,075 KRW 4,285 KRW Fair Value 9,778 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 22, 2026.

How to read this chart

60‑month range 4,285 KRW – 6,075 KRW · fair‑value band 7,333 KRW – 12,222 KRW · the 5,850 KRW price screens below the 9,778 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 22, 2026.

Full chart & analysis →

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

Analysis

JLS Co (040420) currently trades at 5,850 KRW, while our model-based Fair Value estimate is 9,778 KRW, implying the stock looks roughly 67.1% undervalued today. The Quality Score stands at 69/100 (solid quality), in the Consumer Defensive 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: high), always confirm before acting.

Over the trailing twelve months, JLS Co generated revenue of 103B KRW at a net margin of 6.2%. Revenue declined 1.2% year over year. It earns a return on equity of 8.1%. Net debt stands at 4.9B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 7,333 KRW (bear case) to 12,222 KRW (bull case); at 5,850 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 7% below its 52-week high and 5% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 17% fair-value upside, at 67%, 040420 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 9,690 KRW 12,964 KRW 18,287 KRW 80
Residual Income 4,647 KRW 4,979 KRW 5,638 KRW 76
Rev-Margin DCF 7,002 KRW 9,800 KRW 13,168 KRW 74
All 22 models by family
DCF Models
FCF DCF 9,349 KRW 12,736 KRW 18,637 KRW 38
Owner Earnings 8,564 KRW 11,660 KRW 17,053 KRW 31
5Y Revenue Exit 7,002 KRW 9,634 KRW 13,257 KRW 39
5Y EBITDA Exit 9,053 KRW 13,156 KRW 18,300 KRW 41
5Y P/E Exit 7,612 KRW 10,681 KRW 14,142 KRW 38
10Y Revenue Exit 7,662 KRW 10,113 KRW 12,898 KRW 36
10Y EBITDA Exit 9,087 KRW 12,451 KRW 16,301 KRW 37
10Y P/E Exit 8,199 KRW 10,809 KRW 13,495 KRW 35
Earnings-Based
Graham-Dodd 3,022 KRW 5,502 KRW 6,799 KRW 54
EPV 4,318 KRW 5,000 KRW 5,596 KRW 59
Multiples
P/E Multiple 7,333 KRW 9,778 KRW 12,222 KRW 63
P/S Multiple 5,667 KRW 7,555 KRW 9,444 KRW 58
P/B Multiple 5,667 KRW 7,555 KRW 9,444 KRW 55
EV/EBIT 9,055 KRW 11,996 KRW 14,938 KRW 53
EV/EBITDA 10,218 KRW 13,548 KRW 16,878 KRW 54
EV/Revenue 6,023 KRW 8,507 KRW 10,990 KRW 43
Asset-Based
NCAV (Graham) 2,792 KRW 3,742 KRW 5,585 KRW 50
Growth DCF
Growth DCF 9,690 KRW 12,964 KRW 18,287 KRW 80
Rev-Margin DCF 7,002 KRW 9,800 KRW 13,168 KRW 74
Economic Profit
Residual Income 4,647 KRW 4,979 KRW 5,638 KRW 76
ROIC Compounder 4,318 KRW 5,000 KRW 5,601 KRW 72
Growth Earnings
Growth-Adj P/E 5,184 KRW 7,406 KRW 9,628 KRW 68

Widest divergence: DCF Models (10,809 KRW) versus Asset-Based (3,742 KRW). Highest evidence: Growth DCF (80).

Notify me when 040420 reaches fair value

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

Key figures & financial health

Revenue (TTM) 103B KRW
Revenue growth (YoY) -1.2%
Net margin 6.2%
Return on equity 8.1%
Free cash flow 13.3B KRW FY2025
Operating margin 11.4%
More key figures
Dividend yield 9.3%
EPS growth (YoY) -9.1%
Net debt 4.9B KRW FY2021

Figures from reported company fundamentals · as of Jul 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 69/100

Of which business quality 69 · Market factors (momentum, volatility) 57

Profitability 46
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 77
Earnings quality: real cash, not paper profit
Fin. Strength 82
Balance sheet, leverage, solvency risk
Investment 94
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 37
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

JLS Co.,Ltd. provides English education programs through off-line educational institutes in South Korea and internationally.

Full company description

JLS Co.,Ltd. provides English education programs through off-line educational institutes in South Korea and internationally. It offers various educational services, including normal language school regular curriculum, elementary and secondary school courses, elementary and secondary professional programs, normal mathematics, advanced courses, and intensive learning programs. The company provides online learning programs; and sells textbooks. It serves primary, middle, and high school students. The company was formerly known as Wooribyul Telecom Co., Ltd. and changed its name to JLS Co.,Ltd. in 2007. JLS Co.,Ltd. was founded in 1986 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

JLS Co reported revenue of 103B KRW in FY2025 versus 102B KRW in FY2021, a compound +0.3%/yr. Reported net income was 6.6B KRW in FY2025, compounding −16.5%/yr from FY2021.

Growth Quality 60/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
103B KRW
Latest YoY
−2.6%
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.
−2.4%
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.
+3.8%
Avg. growth/yr (14Y) 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.
+1.2%
Revenue +0.3%/yr
FY21 102B KRW
FY22 111B KRW
FY23 113B KRW
FY24 106B KRW
FY25 103B KRW
Net income −16.5%/yr
FY21 13.6B KRW
FY22 13.3B KRW
FY23 13.3B KRW
FY24 7.6B KRW
FY25 6.6B KRW

Watch 040420: 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). "JLS Co Fair Value". https://www.fairvalue-calculator.com/stock/040420

Peer Group

Education & Training Services · 148 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 69 · Top 25%
Fair Value upside +67% · Top 25%
Return on equity (TTM) 8% · Above median
Return on assets 6% · Above median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 11% · Above median
Revenue growth -1% · Below median
Dividend yield (TTM) 9.2% · Top 25%

Valuation Multiples vs Education & Training Services 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 100 · sector 37
FUTURE 0 · sector 24
PAST 32 · sector 18
HEALTH 100 · sector 95
DIVIDEND 100 · sector 66

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 Education & Training Services stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
New Oriental Education & Technology Group EDUN 966.48 MXN 897.37 MXN -7%
TAL Education Group TAL $10.24 $15.60 +52%
Laureate Education, Inc LAUR $36.45 $41.45 +14%
Physicswallah Limited PWL ₹131.59 ₹14.81 -89%
Grand Canyon Education, Inc LOPE $149.00 $152.01 +2%
Covista Inc CVSA $116.22 $135.45 +17%
Stride, Inc LRN $83.39 $139.45 +67%
Universal Technical Institute, Inc UTI $40.33 $21.35 -47%
Perdoceo Education Corporation PRDO $31.66 $41.45 +31%
Strategic Education, Inc STRA $84.18 $105.48 +25%

Compare JLS Co with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

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

Frequently asked questions

Is JLS Co (040420) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 9,778 KRW versus a price of 5,850 KRW, about +67% (undervalued).
What is the fair value of 040420?
Our model-based fair value for JLS Co is 9,778 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 5,850 KRW.
What is the quality score of 040420?
JLS Co has a Quality Score of 69/100. 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 JLS Co (040420)?
JLS Co reported trailing-twelve-month revenue of about 103B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 040420?
The net profit margin of JLS Co is about 6.2%, meaning it keeps roughly 6.2% of revenue as net income. Based on the latest reported figures.
Does JLS Co pay a dividend?
JLS Co currently shows a dividend yield of about 9.33% relative to its recent price (as of Jul 22, 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 JLS Co 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.