Manyo Factory Co Ltd
KOSDAQ:439090
Intrinsic Value
The intrinsic value of one Manyo Factory Co Ltd stock under the Base Case scenario is 16 873.45 KRW. Compared to the current market price of 18 880 KRW, Manyo Factory Co Ltd is Overvalued by 11%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Manyo Factory Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Manyo Factory Co Ltd
Balance Sheet Decomposition
Manyo Factory Co Ltd
Current Assets | 99.1B |
Cash & Short-Term Investments | 76.9B |
Receivables | 3.4B |
Other Current Assets | 18.8B |
Non-Current Assets | 6.3B |
PP&E | 2B |
Intangibles | 3.3B |
Other Non-Current Assets | 1B |
Free Cash Flow Analysis
Manyo Factory Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Manyo Factory Co Ltd
Revenue
|
105B
KRW
|
Cost of Revenue
|
-38.1B
KRW
|
Gross Profit
|
66.9B
KRW
|
Operating Expenses
|
-51B
KRW
|
Operating Income
|
15.9B
KRW
|
Other Expenses
|
-4.2B
KRW
|
Net Income
|
11.6B
KRW
|
Profitability Score
Profitability Due Diligence
Manyo Factory Co Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
Score
Manyo Factory Co Ltd's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Manyo Factory Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
Manyo Factory 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
Manyo Factory Co Ltd
Dividends
Current shareholder yield for Manyo Factory 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?
The intrinsic value of one Manyo Factory Co Ltd stock under the Base Case scenario is 16 873.45 KRW.
Compared to the current market price of 18 880 KRW, Manyo Factory Co Ltd is Overvalued by 11%.