Ask Warren

Youngone Holdings

009970 · KOSPI · ₩009970 · 영원무역홀딩스

₩164,800▲ ₩2,800 (1.73%)End-of-day · Oct 28, 2026 · End-of-day prices.
Trade
Alert me
SellBuy

Valuation model · Sum of the parts (net asset value)

This is a holding company, so we value what it owns: its stakes in listed companies at market value, less a holding company discount.

Fair value per share

₩70,197

vs the current price (₩164,800)

Assets before discount
₩1.5T
Equity value
₩909B

Model estimate based on the assumptions shown. Not a price target and not a buy or sell signal. This is not financial advice.

Bear / Base / Bull

Bear
₩46,798
−71.6%
Base
₩70,197
−57.4%
Bull
₩98,276
−40.4%

Bear: listed stakes 20% lower and a discount 10 points wider. Bull: the opposite.

Assumptions

Sign in to change the assumptions and see the results update. Sign in

Business

  • 0%

    Moves the market value of the listed companies it owns up or down.

    Default: 0, today's market values.

  • ₩0B

    Anything else it owns, minus its own debt, in ₩ billions.

    Default: 0. Unlisted holdings and the company's own cash and debt aren't included unless you add them.

Discount rate

  • 40%

    How far below the value of its holdings the company is valued.

    Default: a typical discount for Korean holding companies.

Starting point

Shares
12,953,817
Share price
₩164,800
Market cap
₩2.1T

Listed stakes

CompanyStakeMarket value
Youngone50.5%₩1.5T

Sensitivity

Fair value per share as two inputs change; the middle is the current case.

Listed stakes ↓ · Discount →20.0%30.0%40.0%50.0%60.0%
−20.0%₩74,877₩65,518₩56,158₩46,798₩37,439
−10.0%₩84,237₩73,707₩63,178₩52,648₩42,118
0.0%₩93,597₩81,897₩70,197₩58,498₩46,798
+10.0%₩102,956₩90,087₩77,217₩64,348₩51,478
+20.0%₩112,316₩98,276₩84,237₩70,197₩56,158

Now (TTM)

Market cap
₩2.1T
Enterprise value
₩533B
P/E
5.0×
P/B
0.7×
P/S
0.4×
EV/EBITDA
—
Dividend yield
4.0%

Over time (at each year end)

20252024202320222021
Price₩191,500₩83,200₩78,000₩61,400₩46,750
Market cap₩2.5T₩1.1T₩1T₩795B₩606B
P/E6.7×3.2×2.7×1.8×2.7×
P/B0.8×0.4×0.4×0.4×0.4×
P/S0.5×0.3×0.2×0.2×0.2×
EV/EBITDA—————
Dividend yield3.4%6.4%———

Versus similar companies

CompanyP/EP/BP/SEV/EBITDADividend yield
Youngone Holdings5.0×0.7×0.4×—4.0%
SK Square3.7×2.2×98.7×3.6×0.0%
KB Financial Group8.7×0.9×—9.5×2.8%
Shinhan Financial Group7.7×0.7×—10.1×2.9%
SK4.9×1.1×0.3×—1.5%
Hana Financial Group7.6×0.7×—9.9×3.6%
Woori Financial Group6.9×0.6×—8.3×4.5%
Similar companies (median)7.3×0.8×49.5×9.5×2.9%

Calculated from end-of-day prices and filed financial statements. Not a recommendation. This is not financial advice.

Also known as: Youngone Holdings / 영원무역홀딩스 / 009970 / KRX:009970

Source: KRX statistical information