EN DE

Youngone (111770) Fair Value & Analysis

Consumer Cyclical · KR · Market cap 3.7T KRW (≈ $2.6B) · ISIN KR7111770004

What is Youngone really worth?

Y Youngone 111770 · KO
Price75,000 KRW
Fair Value188,736 KRW
Upside+151.7%
Quality64/100

A solid business, trading 60% below our fair value of 188,736 KRW.

Watch Youngone for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Solidly profitable · 13.4% net margin
Low debt · generates free cash flow
Ranks above peers (10/10)

Risks

!Expensive Growth (revenue 5y +10.5 %/yr)
!Moderate moat 51/100
!Evidence only medium, so the estimate is less certain

For context

·2.80% dividend yield
Evidence: Medium Range 107,524 KRW – 272,718 KRW

Fair value as of: Aug 13, 2026

From 24 valuation models · updated 22 days ago

Fair value updated Aug 13, 2026, revised from 196,629 KRW to 188,736 KRW (−4.0%) since Jul 24, 2026. Share price −14.7% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price is below even our cautious bear case (107,524 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 (107,524 KRW to 272,718 KRW) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

98,000 KRW 30,403 KRW Fair Value 188,736 KRW Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 30,403 KRW – 98,000 KRW · fair‑value band 107,524 KRW – 272,718 KRW · the 75,000 KRW price screens below the 188,736 KRW fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Youngone (111770) currently trades at 75,000 KRW, while our model-based Fair Value estimate is 188,736 KRW, implying the stock looks roughly 60.3% undervalued today. The Quality Score stands at 64/100 (solid quality), in the Consumer Cyclical sector. Bull case: the Growth Earnings group reads highest at a median of 221,276 KRW per share, and 23 of the 24 models we run sit above the 75,000 KRW price. Bear case: the Asset-Based group reads lowest at 64,423 KRW, and 1 of the 24 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Youngone 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 Aug 13, 2026

Our scenario range runs from 107,524 KRW (bear case) to 272,718 KRW (bull case); at 75,000 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 27% below its 52-week high and 41% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at −17% fair-value upside, at 152%, 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, family-balanced 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. Every input is real reported data, nothing guessed.

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
FCF DCF best evidence 68,887 KRW 107,667 KRW 177,727 KRW 79
Growth DCF 68,774 KRW 105,219 KRW 170,604 KRW 77
Owner Earnings 142,134 KRW 242,472 KRW 423,747 KRW 74
All 24 models by family
DCF Models
FCF DCF best evidence 68,887 KRW 107,667 KRW 177,727 KRW 79
Owner Earnings 142,134 KRW 242,472 KRW 423,747 KRW 74
5Y Revenue Exit 91,817 KRW 151,945 KRW 234,649 KRW 71
5Y EBITDA Exit 121,674 KRW 213,132 KRW 329,041 KRW 74
5Y P/E Exit 158,739 KRW 289,088 KRW 439,471 KRW 69
10Y Revenue Exit 81,234 KRW 136,797 KRW 223,701 KRW 65
10Y EBITDA Exit 104,285 KRW 182,512 KRW 304,084 KRW 66
10Y P/E Exit 129,359 KRW 239,262 KRW 398,126 KRW 62
Earnings-Based
Graham-Dodd 78,652 KRW 356,925 KRW 489,558 KRW 64
Lynch FV 93,353 KRW 133,361 KRW 173,369 KRW 61
PEG = 1.0 93,353 KRW 133,361 KRW 173,369 KRW 57
EPV 116,128 KRW 132,608 KRW 147,256 KRW 74
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 66
EV/EBITDA 155,484 KRW 199,730 KRW 243,977 KRW 67
EV/Revenue 102,947 KRW 137,319 KRW 171,691 KRW 54
Asset-Based
NCAV (Graham) 48,077 KRW 64,423 KRW 96,154 KRW 54
Growth DCF
Growth DCF 68,774 KRW 105,219 KRW 170,604 KRW 77
Rev-Margin DCF 91,817 KRW 149,704 KRW 223,811 KRW 72
Economic Profit
Residual Income 90,552 KRW 109,596 KRW 242,680 KRW 71
ROIC Compounder 125,181 KRW 165,799 KRW 223,910 KRW 71
Growth Earnings
Growth-Adj P/E 154,893 KRW 221,276 KRW 287,659 KRW 67

Widest divergence: Growth Earnings (221,276 KRW) versus Asset-Based (64,423 KRW). Highest evidence: FCF DCF (79).

Notify me when 111770 reaches fair value

Put 111770 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/S ratio 0.90 TTM
Dividend yield 2.8%
Net margin 12.1% FY2025
Return on equity 12.4% TTM
Return on assets (EBIT) 11.5% avg 5y
Operating margin 13.4% TTM
More key figures
Growth
Revenue (TTM) 4.1T KRW TTM
Revenue growth (YoY) +10.4% 3y avg +1.3%
EPS growth (YoY) +69.4%
Balance sheet & cash flow
Free cash flow 145B KRW FY2025
Net debt 26.4B KRW FY2018 · ≈ 0.2 yrs of FCF

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 62 · Market factors (momentum, volatility) 53

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 60
Calm price path (market factor)
Momentum 47
Price trend over the last 3–12 months (market factor)
52W Momentum 57
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

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 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. revenue 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.
+1.3%
Avg. revenue 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.
+10.5%
Avg. revenue growth/yr (16Y) 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.
+14.5%
Value creation/yr (5Y, in KRW) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. 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.
+27.8% (25.0 + 2.8)
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
𝕏 Post WhatsApp LinkedIn Reddit
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 Fair Value". https://www.fairvalue-calculator.com/stock/111770

Peer Group

Apparel Manufacturing · 214 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 +152% · 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% · Top 25%
Dividend yield (TTM) 2.8% · Above 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

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE100 · sector 24
FUTURE52 · sector 4
PAST49 · sector 20
HEALTH99 · sector 98
DIVIDEND56 · 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

Similar stocks

10 more Apparel Manufacturing stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
H & M Hennes & Mauritz AB HMB kr 175.50 kr 165.47 −6%
Ralph Lauren Corporation RL $396.35 $220.38 −44%
Moncler S.p.A MONC €46.15 €50.69 +10%
Gildan Activewear Inc GIL C$75.50 C$45.60 −40%
LPP SA LPP 21,340 PLN 17,754 PLN −17%
Levi Strauss & Co LEVI $21.05 $15.20 −28%
V.F. Corporation VFC $13.67 $10.44 −24%
Bosideng International Holdings 3998 HK$4.42 HK$5.92 +34%
Youngor Fashion Co 600177 ¥7.91 ¥5.59 −29%
Kontoor Brands, Inc KTB $82.01 $85.76 +5%

Compare Youngone 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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Youngone (111770) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 188,736 KRW versus a price of 75,000 KRW, about +152% upside (undervalued).
What is the fair value of 111770?
Our model-based fair value for Youngone is 188,736 KRW (as of Aug 13, 2026), built from audited fundamentals. The current price: 75,000 KRW.
What is the quality score of 111770?
Youngone 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 (111770)?
Youngone reported trailing-twelve-month revenue of about 4.1T KRW (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 111770?
The net profit margin of Youngone is about 13.4%, meaning it keeps roughly 13.4% of revenue as net income. Based on the latest reported figures.
Does Youngone pay a dividend?
Youngone currently shows a dividend yield of about 2.80% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch Youngone in the live analysis

One click puts Youngone on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.