SNT HoldingsSNT홀딩스
036530 · KOSPI · ₩036530 · SNT홀딩스
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
₩32,259
vs the current price (₩45,750)
- Assets before discount
- ₩801B
- Equity value
- ₩481B
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
- ₩21,506
- −53.0%
- Base
- ₩32,259
- −29.5%
- Bull
- ₩45,162
- −1.3%
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
- 14,896,066
- Share price
- ₩45,750
- Market cap
- ₩681B
Listed stakes
| Company | Stake | Market value |
|---|---|---|
| SNT Dynamics | 42.3% | ₩282B |
| SNTEnergy | 54.4% | ₩260B |
| SNT Motiv | 45.1% | ₩259B |
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% | ₩34,409 | ₩30,108 | ₩25,807 | ₩21,506 | ₩17,205 |
| −10.0% | ₩38,710 | ₩33,871 | ₩29,033 | ₩24,194 | ₩19,355 |
| 0.0% | ₩43,011 | ₩37,635 | ₩32,259 | ₩26,882 | ₩21,506 |
| +10.0% | ₩47,313 | ₩41,398 | ₩35,484 | ₩29,570 | ₩23,656 |
| +20.0% | ₩51,614 | ₩45,162 | ₩38,710 | ₩32,259 | ₩25,807 |
Now (TTM)
- Market cap
- ₩681B
- Enterprise value
- −₩405B
- P/E
- 6.8×
- P/B
- 0.5×
- P/S
- 0.3×
- EV/EBITDA
- —
- Dividend yield
- 6.6%
Over time (at each year end)
| 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|
| Price | ₩54,200 | ₩22,500 | ₩17,290 | ₩15,700 | ₩17,600 |
| Market cap | ₩807B | ₩335B | ₩258B | ₩234B | ₩262B |
| P/E | 6.2× | 2.3× | 2.9× | 4.5× | 3.4× |
| P/B | 0.6× | 0.3× | 0.2× | 0.2× | 0.3× |
| P/S | 0.4× | 0.2× | 0.1× | 0.1× | 0.2× |
| EV/EBITDA | — | — | — | — | — |
| Dividend yield | 5.5% | 7.1% | — | — | — |
Versus similar companies
| Company | P/E | P/B | P/S | EV/EBITDA | Dividend yield |
|---|---|---|---|---|---|
| SNT Holdings | 6.8× | 0.5× | 0.3× | — | 6.6% |
| SK Square | 3.3× | 2.0× | 88.7× | 3.2× | 0.0% |
| KB Financial Group | 8.3× | 0.9× | — | 9.3× | 3.0% |
| Shinhan Financial Group | 7.5× | 0.7× | — | 10.0× | 3.0% |
| SK | 4.5× | 1.0× | 0.3× | — | 1.6% |
| Hana Financial Group | 7.5× | 0.7× | — | 9.8× | 3.6% |
| Woori Financial Group | 6.7× | 0.5× | — | 8.2× | 4.7% |
| Similar companies (median) | 7.1× | 0.8× | 44.5× | 9.3× | 3.0% |
Calculated from end-of-day prices and filed financial statements. Not a recommendation. This is not financial advice.
Also known as: SNT Holdings / SNT홀딩스 / 036530 / KRX:036530
Source: KRX statistical information