Tes Co Ltd
KOSDAQ:095610
Intrinsic Value
The intrinsic value of one Tes Co Ltd stock under the Base Case scenario is 3 157 725.15 KRW. Compared to the current market price of 26 950 KRW, Tes Co Ltd is Undervalued by 99%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Fundamental Analysis

Revenue & Expenses Breakdown
Tes Co Ltd
Balance Sheet Decomposition
Tes Co Ltd
Current Assets | 186.1B |
Cash & Short-Term Investments | 91.9B |
Receivables | 47.8B |
Other Current Assets | 46.3B |
Non-Current Assets | 205.7B |
Long-Term Investments | 70B |
PP&E | 119B |
Intangibles | 5B |
Other Non-Current Assets | 11.7B |
Free Cash Flow Analysis
Tes Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Tes Co Ltd
Revenue
|
282.4B
KRW
|
Cost of Revenue
|
-202.8B
KRW
|
Gross Profit
|
79.6B
KRW
|
Operating Expenses
|
-27.3B
KRW
|
Operating Income
|
52.4B
KRW
|
Other Expenses
|
-745.5m
KRW
|
Net Income
|
51.6B
KRW
|
Profitability Score
Profitability Due Diligence
Tes Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
Tes Co Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Tes Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
Tes Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Tes Co Ltd
According to Wall Street analysts, the average 1-year price target for Tes Co Ltd is 32 895 KRW with a low forecast of 28 280 KRW and a high forecast of 36 750 KRW.
Dividends
Current shareholder yield for Tes Co Ltd is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?