GMI VentureGMI벤처
019570 · KOSDAQ · ₩019570 · GMI벤처
Valuation model · P/B vs ROE (excess return)
Banks, insurers and brokers don't suit a cash flow model (borrowing and lending is their business), so we value them on book value and return on equity: P/B vs ROE.
Fair value per share
With these assumptions the model gives no positive value.
- Cost of equity
- 9.5%
- Fair P/B
- 0.00×
- P/B now
- 0.57×
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
- —
- Base
- —
- Bull
- —
Bear: ROE 2 points lower and cost of equity 1 point higher. Bull: the opposite.
Assumptions
Sign in to change the assumptions and see the results update. Sign in
Business
- -9.7%
Yearly profit as a share of shareholders' equity.
Default: average return on equity of the last 3 annual reports.
- 2%
How fast book value and profits grow over the long run.
Default: close to the economy's long-run growth.
Discount rate
- 4.01%
Yield on Korea's 10-year government bond: the return with almost no risk.
Default: Korea Treasury Bond 10-year yield on 2026-10-30.
- 1
How much the share moves when the market moves: 1 means just like the market.
Default: 1.0. Measured beta is 0.6, but against a KOSPI dominated by chipmakers that understates a bank's or insurer's risk, so we use at least the market's.
- 5.5%
The extra return investors want for owning shares instead of bonds.
Default: a typical premium for Korean shares.
Starting point
- Net debt (borrowings and leases − cash and deposits)
- ₩8.5B
- Equity (book value)
- ₩51B
- Book value per share ₩4,795
- Shares
- 10,703,281
- Share price
- ₩2,740
- Market cap
- ₩29B
Sensitivity
Fair value per share as two inputs change; the middle is the current case.
| Cost of equity ↓ · ROE → | −11.7% | −10.7% | −9.7% | −8.7% | −7.7% |
|---|---|---|---|---|---|
| 8.5% | — | — | — | — | — |
| 9.0% | — | — | — | — | — |
| 9.5% | — | — | — | — | — |
| 10.0% | — | — | — | — | — |
| 10.5% | — | — | — | — | — |
Now (TTM)
- Market cap
- ₩29B
- Enterprise value
- ₩38B
- P/E
- —
- P/B
- 0.6×
- P/S
- 1.7×
- EV/EBITDA
- —
- Dividend yield
- 0.0%
Over time (at each year end)
| 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|
| Price | ₩2,677 | ₩2,657 | ₩6,515 | ₩11,596 | ₩16,046 |
| Market cap | ₩29B | ₩28B | ₩70B | ₩124B | ₩172B |
| P/E | 10.0× | — | — | — | 69.2× |
| P/B | 0.7× | 0.8× | 2.2× | 3.7× | 4.7× |
| P/S | 2.2× | 2.8× | 10.0× | 18.0× | 3.9× |
| EV/EBITDA | — | — | — | — | — |
| Dividend yield | 0.0% | — | — | — | — |
Versus similar companies
| Company | P/E | P/B | P/S | EV/EBITDA | Dividend yield |
|---|---|---|---|---|---|
| GMI Venture | — | 0.6× | 1.7× | — | 0.0% |
| Mirae Asset Securities | 3.8× | 0.9× | 0.3× | — | 1.1% |
| NH Investment & Securities | 5.9× | 0.8× | — | — | 5.3% |
| Samsung Securities | 5.1× | 0.9× | — | — | 4.8% |
| KIWOOM Securities | 3.6× | 0.8× | 0.2× | 21.7× | 4.9% |
| Samsung Card | 7.3× | 0.5× | — | 28.5× | 6.8% |
| kakaopay | 52.4× | 2.3× | 4.0× | — | 0.0% |
| Similar companies (median) | 5.5× | 0.8× | 0.3× | 25.1× | 4.8% |
Calculated from end-of-day prices and filed financial statements. Not a recommendation. This is not financial advice.
Also known as: GMI Venture / GMI벤처 / 019570 / KRX:019570
Source: KRX statistical information