Iljin Holdings일진홀딩스
015860 · KOSPI · ₩015860 · 일진홀딩스
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
₩15,789
vs the current price (₩6,070)
- Assets before discount
- ₩1.3T
- Equity value
- ₩779B
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
- ₩10,526
- +73.4%
- Base
- ₩15,789
- +160.1%
- Bull
- ₩22,104
- +264.2%
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
- 49,347,483
- Share price
- ₩6,070
- Market cap
- ₩300B
Listed stakes
| Company | Stake | Market value |
|---|---|---|
| Iljin Electric | 49.3% | ₩1.2T |
| Iljin Diamond | 50.1% | ₩60B |
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% | ₩16,841 | ₩14,736 | ₩12,631 | ₩10,526 | ₩8,421 |
| −10.0% | ₩18,946 | ₩16,578 | ₩14,210 | ₩11,841 | ₩9,473 |
| 0.0% | ₩21,052 | ₩18,420 | ₩15,789 | ₩13,157 | ₩10,526 |
| +10.0% | ₩23,157 | ₩20,262 | ₩17,367 | ₩14,473 | ₩11,578 |
| +20.0% | ₩25,262 | ₩22,104 | ₩18,946 | ₩15,789 | ₩12,631 |
Now (TTM)
- Market cap
- ₩300B
- Enterprise value
- −₩266B
- P/E
- —
- P/B
- 0.5×
- P/S
- 0.1×
- EV/EBITDA
- —
- Dividend yield
- 0.0%
Over time (at each year end)
| 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|
| Price | ₩6,740 | ₩3,775 | ₩3,910 | ₩3,820 | ₩5,480 |
| Market cap | ₩333B | ₩186B | ₩193B | ₩189B | ₩270B |
| P/E | 9.5× | 8.3× | 7.0× | 10.2× | 13.5× |
| P/B | 0.6× | 0.4× | 0.4× | 0.4× | 0.6× |
| P/S | 0.1× | 0.1× | 0.1× | 0.1× | 0.2× |
| EV/EBITDA | — | — | 0.2× | 5.6× | 6.4× |
| Dividend yield | 0.0% | 0.0% | — | — | — |
Versus similar companies
| Company | P/E | P/B | P/S | EV/EBITDA | Dividend yield |
|---|---|---|---|---|---|
| Iljin Holdings | — | 0.5× | 0.1× | — | 0.0% |
| SK Square | 3.6× | 2.2× | 96.1× | 3.5× | 0.0% |
| KB Financial Group | 8.8× | 0.9× | — | 9.6× | 2.8% |
| Shinhan Financial Group | 7.8× | 0.7× | — | 10.2× | 2.9% |
| SK | 4.5× | 1.0× | 0.3× | — | 1.6% |
| Hana Financial Group | 8.0× | 0.7× | — | 10.0× | 3.4% |
| Woori Financial Group | 7.1× | 0.6× | — | 8.5× | 4.4% |
| Similar companies (median) | 7.5× | 0.8× | 48.2× | 9.6× | 2.8% |
Calculated from end-of-day prices and filed financial statements. Not a recommendation. This is not financial advice.
Also known as: Iljin Holdings / 일진홀딩스 / 015860 / KRX:015860
Source: KRX statistical information