EN DE

eMnet Inc (123570) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 35.9B KRW

EI eMnet Inc 123570 · KQ
Price1,678 KRW
Fair Value1,497 KRW
Upside-10.8%
Quality51/100
Watch eMnet Inc for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Solidly profitable · 14.4% net margin
Low debt · negative free cash flow
3.04% dividend yield
Ranks above peers (6/8)
Moderate moat 59/100
Evidence: Medium Range 1,123 KRW – 1,871 KRW Share as image

Fair value as of: Jul 20, 2026

From 13 valuation models · updated 21 days ago

Share price −1.8% over the past month.

A solid business, but screening 11% overvalued on our models.

What matters now

  • Our model range runs from 1,123 KRW (bear) to 1,871 KRW (bull), base 1,497 KRW. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 51/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

7,372 KRW 1,617 KRW Fair Value 1,497 KRW Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range 1,617 KRW – 7,372 KRW · fair‑value band 1,123 KRW – 1,871 KRW · the 1,678 KRW price screens above the 1,497 KRW fair value. Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

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

Analysis

eMnet Inc (123570) currently trades at 1,678 KRW, while our model-based Fair Value estimate is 1,497 KRW, implying the stock looks roughly 10.8% overvalued today. The Quality Score stands at 51/100 (solid quality), in the Consumer Cyclical 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: medium).

Over the trailing twelve months, eMnet Inc generated revenue of 44.8B KRW at a net margin of 14.4%. Revenue grew 52.0% year over year. Fundamentals as of Jul 20, 2026

Our scenario range runs from 1,123 KRW (bear case) to 1,871 KRW (bull case); at 1,678 KRW, the current price sits within 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 32% below its 52-week high and 7% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 21% fair-value upside, at -11%, 123570 screens richer 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
Residual Income 3,024 KRW 2,871 KRW 2,268 KRW 76
ROIC Compounder 276.46 KRW 286.23 KRW 294.78 KRW 72
Growth-Adj P/E 1,024 KRW 1,463 KRW 1,902 KRW 68
All 13 models by family
DCF Models
Owner Earnings 1,509 KRW 1,966 KRW 2,854 KRW 31
Earnings-Based
Graham-Dodd 598.73 KRW 1,009 KRW 1,229 KRW 54
EPV 276.46 KRW 286.23 KRW 294.78 KRW 59
Multiples
P/E Multiple 1,453 KRW 1,937 KRW 2,421 KRW 63
P/S Multiple 1,123 KRW 1,497 KRW 1,871 KRW 58
P/B Multiple 1,123 KRW 1,497 KRW 1,871 KRW 55
EV/EBIT 365.57 KRW 414.81 KRW 464.05 KRW 53
EV/EBITDA 749.25 KRW 926.39 KRW 1,104 KRW 54
EV/Revenue 329.87 KRW 377.88 KRW 425.89 KRW 43
Asset-Based
NCAV (Graham) 2,147 KRW 2,877 KRW 4,295 KRW 50
Economic Profit
Residual Income 3,024 KRW 2,871 KRW 2,268 KRW 76
ROIC Compounder 276.46 KRW 286.23 KRW 294.78 KRW 72
Growth Earnings
Growth-Adj P/E 1,024 KRW 1,463 KRW 1,902 KRW 68

Widest divergence: Asset-Based (2,877 KRW) versus Earnings-Based (286.23 KRW). Highest evidence: Residual Income (76).

Notify me when 123570 reaches fair value

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

Key figures & financial health

Revenue (TTM) 44.8B KRW
Revenue growth (YoY) +52.0%
Net margin 14.4%
Return on equity 578%
Free cash flow −3.9B KRW FY2025
Operating margin 24.4%
More key figures
Dividend yield 3.0%
EPS growth (YoY) -37.6%

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 45 · Market factors (momentum, volatility) 30

Profitability 26
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 60
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 20
Price trend over the last 3–12 months (market factor)
52W Momentum 7
Distance to the 52-week high (market factor)
Net Issuance 83
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

eMnet Inc. operates as a professional online marketing consulting company worldwide. It also offers search, mobile, display, video, Facebook, overseas, and viral advertisement services.

Full company description

eMnet Inc. operates as a professional online marketing consulting company worldwide. It also offers search, mobile, display, video, Facebook, overseas, and viral advertisement services. In addition, the company provides AdTech based solutions, such as AD Insight that offers analytics report with log analyzing solutions; AD Insight RTA, a real-time inflow and transition and invalid click corresponding solution; Ad Manager, an account and bidding management solutions; DexR, a media integrated multi-dimensional outcome analytics tool; AD Center, an integrated advertisement reporting solution; Brand Manager for managing viral marketing and brand; SKA Tool that provides keywords analysis for shopping trend; Finder Solution for identifying the social media trend; KeyHolder to analyze data of the current status for search advertisement of competitors; and ADiffuser, a Facebook recommendation based target system. eMnet Inc. was founded in 2000 and is based in Seoul, South Korea.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

eMnet Inc reported revenue of 32.3B KRW in FY2025 versus 35.2B KRW in FY2021, a compound −2.2%/yr. Reported net income was 2.0B KRW in FY2025, compounding −47.5%/yr from FY2021.

Growth Quality 24/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
32.3B KRW
Latest YoY
−11.2%
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.
−10.0%
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.
−3.7%
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 −2.2%/yr
FY21 35.2B KRW
FY22 44.2B KRW
FY23 35.0B KRW
FY24 36.3B KRW
FY25 32.3B KRW
Net income −47.5%/yr
FY21 25.8B KRW
FY22 6.7B KRW
FY23 4.0B KRW
FY24 5.7B KRW
FY25 2.0B KRW

123570 screens 11% overvalued. Compare with Megacable Holdings →

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). "eMnet Inc Fair Value". https://www.fairvalue-calculator.com/stock/123570

Peer Group

Communication Services · 1202 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 “Media & Publishing” was too small, so the broader sector is used.)

Quality Score 51 · Below median
Fair Value upside −11% · Below median
Return on assets 5% · Top 25%
Net margin (TTM) 14% · Top 25%
Operating margin (TTM) 24% · Top 25%
Revenue growth 52% · Top 25%
Dividend yield (TTM) 3.0% · Above median

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 19 · sector 20
FUTURE 100 · sector 8
PAST 0 · sector 11
HEALTH 100 · sector 97
DIVIDEND 61 · sector 54

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 Media & Publishing stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
Megacable Holdings MEGACPO 62.14 MXN 72.22 MXN +16%
GTNA GTNA $7.48 $9.04 +21%
GMA7 GMA7 4.39 PHP 9.86 PHP +125%
SM Culture & Contents Co 048550 1,509 KRW 1,113 KRW -26%
ABS ABS 3.14 PHP 3.07 PHP -2%
Showbox Corp 086980 1,996 KRW 3,511 KRW +76%
DIGITAL CHOSUN Inc 033130 1,965 KRW 2,439 KRW +24%
SM Life Design Group 063440 1,136 KRW 2,085 KRW +84%
PLI PLI 6.70 PLN 1.88 PLN -72%
MB MB 0.2070 PHP 0.0400 PHP -81%

Compare eMnet Inc 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 eMnet Inc (123570) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 1,497 KRW versus a price of 1,678 KRW, about −11% (overvalued).
What is the fair value of 123570?
Our model-based fair value for eMnet Inc is 1,497 KRW (as of Jul 20, 2026), built from audited fundamentals. The current price is 1,678 KRW.
What is the quality score of 123570?
eMnet Inc has a Quality Score of 51/100. 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 eMnet Inc (123570)?
eMnet Inc reported trailing-twelve-month revenue of about 44.8B KRW (latest available figure, as of Jul 20, 2026).
What is the net profit margin of 123570?
The net profit margin of eMnet Inc is about 14.4%, meaning it keeps roughly 14.4% of revenue as net income. Based on the latest reported figures.
Does eMnet Inc pay a dividend?
eMnet Inc currently shows a dividend yield of about 3.04% relative to its recent price (as of Jul 20, 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 eMnet 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.