EN DE

YBM Net, Inc (057030) Fair Value & Analysis

Academic & Educational Services · KR · Market cap 34.1B KRW

YN YBM Net, Inc 057030 · KQ
Price2,225 KRW
Fair Value1,687 KRW
Upside-24.2%
Quality59/100
Watch YBM Net, Inc for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 5.6% net margin
Low debt · generates free cash flow
3.79% dividend yield
Ranks above peers (8/9)
Narrow moat 37/100
Evidence: High Range 1,265 KRW – 2,108 KRW Share as image

Fair value as of: Jul 22, 2026

From 22 valuation models · updated 18 days ago

Share price +0.5% over the past month.

A solid business, but screening 24% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (2,108 KRW). The favourable scenario is already priced in.
  • Solid but not exceptional quality (59/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

9,114 KRW 2,060 KRW Fair Value 1,687 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 2,060 KRW – 9,114 KRW · fair‑value band 1,265 KRW – 2,108 KRW · the 2,225 KRW price screens above the 1,687 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

YBM Net, Inc (057030) currently trades at 2,225 KRW, while our model-based Fair Value estimate is 1,687 KRW, implying the stock looks roughly 24.2% overvalued today. The Quality Score stands at 59/100 (solid quality), in the Academic & Educational Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, YBM Net, Inc generated revenue of 60.9B KRW at a net margin of 5.6%. Revenue grew 10.8% year over year. Net debt stands at 4.1B KRW. Fundamentals as of Jul 22, 2026

Our scenario range runs from 1,265 KRW (bear case) to 2,108 KRW (bull case); at 2,225 KRW, the current price sits above 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 39% below its 52-week high and 11% above its 52-week low, currently below its 200-day average.

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 BearBaseBull Evidence
Highest evidence
Growth DCF 3,579 KRW 4,424 KRW 5,869 KRW 80
Residual Income 2,355 KRW 2,285 KRW 1,935 KRW 76
Rev-Margin DCF 2,415 KRW 2,747 KRW 3,180 KRW 74
All 22 models by family
DCF Models
FCF DCF 3,476 KRW 4,346 KRW 5,958 KRW 38
Owner Earnings 3,398 KRW 4,237 KRW 5,792 KRW 31
5Y Revenue Exit 2,415 KRW 2,695 KRW 3,096 KRW 39
5Y EBITDA Exit 3,370 KRW 4,348 KRW 5,644 KRW 41
5Y P/E Exit 2,974 KRW 3,663 KRW 4,490 KRW 38
10Y Revenue Exit 2,801 KRW 3,047 KRW 3,286 KRW 36
10Y EBITDA Exit 3,395 KRW 4,069 KRW 4,782 KRW 37
10Y P/E Exit 3,154 KRW 3,645 KRW 4,104 KRW 35
Earnings-Based
Graham-Dodd 674.60 KRW 824.51 KRW 927.58 KRW 54
EPV 1,540 KRW 1,587 KRW 1,627 KRW 59
Multiples
P/E Multiple 1,637 KRW 2,183 KRW 2,728 KRW 63
P/S Multiple 1,265 KRW 1,687 KRW 2,108 KRW 58
P/B Multiple 1,265 KRW 1,687 KRW 2,108 KRW 55
EV/EBIT 2,054 KRW 2,319 KRW 2,584 KRW 53
EV/EBITDA 3,649 KRW 4,445 KRW 5,242 KRW 54
EV/Revenue 1,795 KRW 2,025 KRW 2,254 KRW 43
Asset-Based
NCAV (Graham) 1,624 KRW 2,176 KRW 3,247 KRW 50
Growth DCF
Growth DCF 3,579 KRW 4,424 KRW 5,869 KRW 80
Rev-Margin DCF 2,415 KRW 2,747 KRW 3,180 KRW 74
Economic Profit
Residual Income 2,355 KRW 2,285 KRW 1,935 KRW 76
ROIC Compounder 1,540 KRW 1,587 KRW 1,627 KRW 72
Growth Earnings
Growth-Adj P/E 1,154 KRW 1,648 KRW 2,143 KRW 68

Widest divergence: DCF Models (3,663 KRW) versus Earnings-Based (824.51 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 60.9B KRW
Revenue growth (YoY) +10.8%
Net margin 5.6%
Return on equity 587%
Free cash flow 3.7B KRW FY2025
Operating margin 7.3%
More key figures
Dividend yield 3.8%
EPS growth (YoY) +25.2%
Net debt 4.1B KRW FY2019

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

Quality Score breakdown

Overall quality 59/100

Of which business quality 58 · Market factors (momentum, volatility) 33

Profitability 32
Margins and returns on capital today
Quality Growth 18
Are margins and returns improving?
Cashflow 61
Earnings quality: real cash, not paper profit
Fin. Strength 71
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 89
Calm price path (market factor)
Momentum 9
Price trend over the last 3–12 months (market factor)
52W Momentum 9
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

YBM Net, Inc. provides education services in South Korea and internationally. It engages in the producing, distributing, and selling content in technology-based formats; provision of language proficiency tests; and administration of various IT certification exams.

Full company description

YBM Net, Inc. provides education services in South Korea and internationally. It engages in the producing, distributing, and selling content in technology-based formats; provision of language proficiency tests; and administration of various IT certification exams. The company also offers English language study programs, including test preparation courses and joint programs with overseas universities; digital content and e-learning services; premium meeting facilities; professional facility for educational events, workshops, or student camps; and social services. In addition, it handles copyright management, licensing, and merchandising for Cartoon Network original programs and their cartoon characters. The company was formerly known as YBM Sisa.com, Inc. and changed its name to YBM Net, Inc. in April 2016. YBM Net, Inc. was founded in 2000 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

YBM Net, Inc reported revenue of 51.8B KRW in FY2025 versus 58.3B KRW in FY2021, a compound −2.9%/yr. Reported net income was 1.6B KRW in FY2025, compounding −11.0%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
51.8B KRW
Latest YoY
−11.1%
Avg. growth/yr (3Y)
−6.1%
Avg. growth/yr (5Y)
−0.3%
Avg. growth/yr (14Y)
−4.8%
Revenue −2.9%/yr
FY21 58.3B KRW
FY22 62.6B KRW
FY23 60.5B KRW
FY24 58.3B KRW
FY25 51.8B KRW
Net income −11.0%/yr
FY21 2.5B KRW
FY22 7.6B KRW
FY23 5.1B KRW
FY24 3.2B KRW
FY25 1.6B KRW

057030 screens 24% overvalued. Compare with MegaStudy Co →

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). "YBM Net, Inc Fair Value". https://www.fairvalue-calculator.com/stock/057030

Peer Group

Consumer Discretionary · 3559 stocks

How this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “Miscellaneous Educational Service Providers” was too small, so the broader sector is used.)

Quality Score 59 · Above median
Fair Value upside −24% · Below median
Return on assets 3% · Above median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 7% · Above median
Revenue growth 11% · Above median
Dividend yield (TTM) 3.8% · Above median

Valuation Multiples vs Consumer Discretionary 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 1 · sector 23
FUTURE 54 · sector 14
PAST 0 · sector 21
HEALTH 100 · sector 96
DIVIDEND 76 · sector 41

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

4 more Miscellaneous Educational Service Providers stocks, each showing price versus our Fair Value estimate (as of Jul 22, 2026).

Stock Price Fair Value vs Fair Value
MegaStudy Co 072870 12,710 KRW 38,931 KRW +206%
Creverse, Inc 096240 8,400 KRW 13,318 KRW +59%
FEU FEU 800.50 PHP 1,990 PHP +149%
IPO IPO 7.25 PHP 16.17 PHP +123%

Compare YBM Net, Inc with another stock

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

Free, no sign-up

Explore undervalued 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 YBM Net, Inc (057030) overvalued or undervalued?
As of Jul 22, 2026, our model estimates a fair value of 1,687 KRW versus a price of 2,225 KRW, about −24% (overvalued).
What is the fair value of 057030?
Our model-based fair value for YBM Net, Inc is 1,687 KRW (as of Jul 22, 2026), built from audited fundamentals. The current price is 2,225 KRW.
What is the quality score of 057030?
YBM Net, Inc has a Quality Score of 59/100. 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 YBM Net, Inc (057030)?
YBM Net, Inc reported trailing-twelve-month revenue of about 60.9B KRW (latest available figure, as of Jul 22, 2026).
What is the net profit margin of 057030?
The net profit margin of YBM Net, Inc is about 5.6%, meaning it keeps roughly 5.6% of revenue as net income. Based on the latest reported figures.
Does YBM Net, Inc pay a dividend?
YBM Net, Inc currently shows a dividend yield of about 3.79% 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 YBM Net, Inc 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.