EN DE

Youngone Corporation (111770) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 3.7T KRW

YC Youngone Corporation 111770 · KO
Price93,400 KRW
Fair Value196,629 KRW
Upside+110.5%
Quality64/100
Watch Youngone Corporation for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 13.4% net margin
Low debt · generates free cash flow
2.46% dividend yield
Ranks above peers (9/10)
Moderate moat 51/100
Evidence: High Range 111,321 KRW – 287,659 KRW Share as image

Fair value as of: Jul 24, 2026

From 24 valuation models · updated 17 days ago

Share price +9.4% over the past month.

A solid business, screening 111% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (111,321 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.
  • A fairly wide model range (111,321 KRW to 287,659 KRW) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

98,000 KRW 30,403 KRW Fair Value 196,629 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 24, 2026.

How to read this chart

60‑month range 30,403 KRW – 98,000 KRW · fair‑value band 111,321 KRW – 287,659 KRW · the 93,400 KRW price screens below the 196,629 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 24, 2026.

Full chart & analysis →

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

Analysis

Youngone Corporation (111770) currently trades at 93,400 KRW, while our model-based Fair Value estimate is 196,629 KRW, implying the stock looks roughly 110.5% 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: high), always confirm before acting.

Over the trailing twelve months, Youngone Corporation generated revenue of 4.1T KRW at a net margin of 13.4%. Revenue grew 10.4% year over year. It earns a return on equity of 12.4%. Net debt stands at 26.4B KRW. Fundamentals as of Jul 24, 2026

Our scenario range runs from 111,321 KRW (bear case) to 287,659 KRW (bull case); at 93,400 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 9% below its 52-week high and 75% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -3% fair-value upside, at 111%, 111770 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 BearBaseBull Evidence
Highest evidence
Growth DCF 68,774 KRW 105,219 KRW 170,604 KRW 80
Residual Income 90,552 KRW 109,596 KRW 242,680 KRW 76
Rev-Margin DCF 91,817 KRW 149,704 KRW 223,811 KRW 74
All 24 models by family
DCF Models
FCF DCF 68,887 KRW 107,667 KRW 177,727 KRW 38
Owner Earnings 142,134 KRW 242,472 KRW 423,747 KRW 31
5Y Revenue Exit 91,817 KRW 151,945 KRW 234,649 KRW 39
5Y EBITDA Exit 121,674 KRW 213,132 KRW 329,041 KRW 41
5Y P/E Exit 158,739 KRW 289,088 KRW 439,471 KRW 38
10Y Revenue Exit 81,234 KRW 136,797 KRW 223,701 KRW 36
10Y EBITDA Exit 104,285 KRW 182,512 KRW 304,084 KRW 37
10Y P/E Exit 129,359 KRW 239,262 KRW 398,126 KRW 35
Earnings-Based
Graham-Dodd 78,652 KRW 356,925 KRW 489,558 KRW 54
Lynch FV 93,353 KRW 133,361 KRW 173,369 KRW 50
PEG = 1.0 93,353 KRW 133,361 KRW 173,369 KRW 46
EPV 116,128 KRW 132,608 KRW 147,256 KRW 59
Multiples
P/E Multiple 190,846 KRW 254,461 KRW 318,077 KRW 63
P/S Multiple 85,931 KRW 114,574 KRW 143,218 KRW 58
P/B Multiple 147,472 KRW 196,629 KRW 245,787 KRW 55
EV/EBIT 185,909 KRW 240,297 KRW 294,685 KRW 53
EV/EBITDA 155,484 KRW 199,730 KRW 243,977 KRW 54
EV/Revenue 102,947 KRW 137,319 KRW 171,691 KRW 43
Asset-Based
NCAV (Graham) 48,077 KRW 64,423 KRW 96,154 KRW 50
Growth DCF
Growth DCF 68,774 KRW 105,219 KRW 170,604 KRW 80
Rev-Margin DCF 91,817 KRW 149,704 KRW 223,811 KRW 74
Economic Profit
Residual Income 90,552 KRW 109,596 KRW 242,680 KRW 76
ROIC Compounder 125,181 KRW 165,799 KRW 223,910 KRW 72
Growth Earnings
Growth-Adj P/E 154,893 KRW 221,276 KRW 287,659 KRW 68

Widest divergence: Growth Earnings (221,276 KRW) versus Asset-Based (64,423 KRW). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 4.1T KRW
Revenue growth (YoY) +10.4%
Net margin 13.4%
Return on equity 12.4%
Free cash flow 145B KRW FY2025
Operating margin 13.4%
More key figures
Dividend yield 2.5%
EPS growth (YoY) +69.4%
Net debt 26.4B KRW FY2018

Figures from reported company fundamentals · as of Jul 24, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 62 · Market factors (momentum, volatility) 69

Profitability 49
Margins and returns on capital today
Quality Growth 75
Are margins and returns improving?
Cashflow 23
Earnings quality: real cash, not paper profit
Fin. Strength 92
Balance sheet, leverage, solvency risk
Investment 57
Disciplined investing over empire-building
Low Volatility 61
Calm price path (market factor)
Momentum 61
Price trend over the last 3–12 months (market factor)
52W Momentum 90
Distance to the 52-week high (market factor)
Net Issuance 89
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 Corporation engages in the manufacture and sale of clothing, shoes, and supplies market worldwide. The company offers technical outdoor clothing and sportswear, knitwear, sweaters, and casual wear; sports, casual, sneakers, winter boots, military boots, and safety boots; and hiking, travel, casual, and business bags, as well as camping supplies.

Full company description

Youngone Corporation engages in the manufacture and sale of clothing, shoes, and supplies market worldwide. The company offers technical outdoor clothing and sportswear, knitwear, sweaters, and casual wear; sports, casual, sneakers, winter boots, military boots, and safety boots; and hiking, travel, casual, and business bags, as well as camping supplies. In addition, it produces nylon and polyester products. Youngone Corporation was founded in 1974 and is based in Seoul, South Korea. Youngone Corporation is a subsidiary of Youngone Holdings Co., Ltd.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Youngone Corporation reported revenue of 4.1T KRW in FY2025 versus 2.8T KRW in FY2021, a compound +9.8%/yr. Reported net income was 492B KRW in FY2025, compounding +13.4%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
4.1T KRW
Latest YoY
+15.5%
Avg. growth/yr (3Y)
+1.3%
Avg. growth/yr (5Y)
+10.5%
Avg. growth/yr (16Y)
+14.5%
Revenue +9.8%/yr
FY21 2.8T KRW
FY22 3.9T KRW
FY23 3.6T KRW
FY24 3.5T KRW
FY25 4.1T KRW
Net income +13.4%/yr
FY21 298B KRW
FY22 675B KRW
FY23 516B KRW
FY24 427B KRW
FY25 492B KRW

Watch 111770: 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 Corporation Fair Value". https://www.fairvalue-calculator.com/stock/111770

Peer Group

Apparel Manufacturing · 212 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 · Top 25%
Fair Value upside +111% · Top 25%
Return on equity (TTM) 12% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 13% · Top 25%
Operating margin (TTM) 13% · Top 25%
Revenue growth 10% · Above median
Dividend yield (TTM) 2.5% · Below median
Debt / equity 0.03× · Lower 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 100 · sector 33
FUTURE 52 · sector 4
PAST 49 · sector 21
HEALTH 99 · sector 98
DIVIDEND 49 · sector 49

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 Jul 24, 2026).

Stock Price Fair Value vs Fair Value
H & M Hennes & Mauritz AB HMB kr 163.45 kr 165.47 +1%
Ralph Lauren Corporation RL $374.08 $224.21 -40%
Moncler S.p.A MONC €52.08 €50.69 -3%
Gildan Activewear Inc GIL C$73.17 C$32.85 -55%
LPP SA LPP 19,380 PLN 17,754 PLN -8%
Bosideng International Holdings 3998 HK$4.88 HK$5.92 +21%
Youngor Fashion Co 600177 ¥7.57 ¥5.59 -26%
Page Industries Limited PAGEIND ₹39,900 ₹12,395 -69%
Hla Group 600398 ¥6.05 ¥9.92 +64%
Eclat Textile Co 1476 333.50 TWD 357.81 TWD +7%

Compare Youngone Corporation 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 Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Youngone Corporation (111770) overvalued or undervalued?
As of Jul 24, 2026, our model estimates a fair value of 196,629 KRW versus a price of 93,400 KRW, about +111% (undervalued).
What is the fair value of 111770?
Our model-based fair value for Youngone Corporation is 196,629 KRW (as of Jul 24, 2026), built from audited fundamentals. The current price is 93,400 KRW.
What is the quality score of 111770?
Youngone Corporation 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 Corporation (111770)?
Youngone Corporation reported trailing-twelve-month revenue of about 4.1T KRW (latest available figure, as of Jul 24, 2026).
What is the net profit margin of 111770?
The net profit margin of Youngone Corporation is about 13.4%, meaning it keeps roughly 13.4% of revenue as net income. Based on the latest reported figures.
Does Youngone Corporation pay a dividend?
Youngone Corporation currently shows a dividend yield of about 2.53% relative to its recent price (as of Jul 24, 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 Corporation 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.