Cheil Worldwide Inc
KRX:030000
Intrinsic Value
Cheil Worldwide Inc. engages in the provision of advertising services. [ Read More ]
The intrinsic value of one
Cheil Worldwide Inc
stock under the Base Case scenario is
32 148.86
KRW.
Compared to the current market price of 19 470 KRW,
Cheil Worldwide Inc
is
Undervalued by 39%.
Cheil Worldwide Inc could be a value trap.A value trap occurs when a stock looks inexpensive based on fundamental analysis but fails to reach its intrinsic valuation over time, often due to underlying issues not reflected in quantitative data.
Scrutinize beyond numbers; assess long-term potential.
Cheil Worldwide Inc's market capitalization is 2T KRW.
Cheil Worldwide Inc stock price is 19 470 KRW.
Cheil Worldwide Inc stock price (19470 KRW) is 39% less than its Intrinsic Value (32 148.86 KRW).
Cheil Worldwide Inc stock price (19470 KRW) is 42% less than its DCF Value (33 346.65 KRW). Open DCF Valuation
Cheil Worldwide Inc stock price (19470 KRW) is 37% less than its Relative Value (30 951.08 KRW). Open Relative Valuation
Cheil Worldwide Inc has upside potential of 32% compared to the average analyst price target.
Open Wall St Estimates
Cheil Worldwide Inc's ROIC (Return on Invested Capital) has decreased in the last 3 years from 14% to 13%.
Cheil Worldwide Inc's Revenue has dropped by 3% over the past 12 months.
Cheil Worldwide Inc's ROIC (Return on Invested Capital) for the past 12 months is positive and is equal to 13%.
Cheil Worldwide Inc's ROE (Return on Equity) has decreased in the last 3 years from 18% to 15%.
Cheil Worldwide Inc's Revenue is forecast to grow at a rate of 5% per year over the next 3 years.
Cheil Worldwide Inc's ROE (Return on Equity) for the past 12 months is positive and is equal to 15%.
Cheil Worldwide Inc has positive Operating Income for the last twelve months.
Cheil Worldwide Inc has positive three-year average ROIC (Return on Invested Capital): 14%. The company is efficient at using invested capital to generate operating income.
Cheil Worldwide Inc has positive Net Income for the last twelve months.
Cheil Worldwide Inc has positive Free Cash Flow for the last twelve months.
Cheil Worldwide Inc's Revenue has been growing by 15% per year for the last 3 years.
Cheil Worldwide Inc has positive three-year average ROE (Return on Equity): 17%. The company is efficient at transforming stockholders' equity into net income.
Cheil Worldwide Inc's short-term assets (2T KRW) exceed its short-term liabilties (1T KRW).
Cheil Worldwide Inc's long-term assets (3T KRW) exceed its long-term liabilties (2T KRW).
Cheil Worldwide Inc has positive Gross Profit for the last twelve months.
Cheil Worldwide Inc's Altman Z-Score is very high and is equal to 3.37.
Cheil Worldwide Inc's D/E (Debt to Equity) is very low and is equal to 0.09.
Cheil Worldwide Inc has negative Net Debt. This means that the company has more cash and short-term investments (672B KRW) than debt (117B KRW).
Cheil Worldwide Inc earns more than enough operating income (308B KRW) to safely cover interest payments on its debt (11B KRW).
Valuation Backtest
Cheil Worldwide Inc
Run backtest to discover the historical profit from buying and selling
Cheil Worldwide Inc
stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Cheil Worldwide Inc
Balance Sheet Decomposition
Cheil Worldwide Inc
| Current Assets | 2.4T |
| Cash & Short-Term Investments | 671.8B |
| Receivables | 1.5T |
| Other Current Assets | 203B |
| Non-Current Assets | 517.1B |
| Long-Term Investments | 73.1B |
| PP&E | 235.6B |
| Intangibles | 129.8B |
| Other Non-Current Assets | 78.5B |
| Current Liabilities | 1.4T |
| Accounts Payable | 605.5B |
| Accrued Liabilities | 327B |
| Other Current Liabilities | 442.6B |
| Non-Current Liabilities | 227.9B |
| Long-Term Debt | 117.4B |
| Other Non-Current Liabilities | 110.5B |
Earnings Waterfall
Cheil Worldwide Inc
|
Revenue
|
4.1T
KRW
|
|
Cost of Revenue
|
-2.5T
KRW
|
|
Gross Profit
|
1.6T
KRW
|
|
Operating Expenses
|
-1.3T
KRW
|
|
Operating Income
|
307.5B
KRW
|
|
Other Expenses
|
-120.2B
KRW
|
|
Net Income
|
187.3B
KRW
|
Free Cash Flow Analysis
Cheil Worldwide Inc
Profitability Score
Profitability Due Diligence
Cheil Worldwide Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
Cheil Worldwide Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Cheil Worldwide Inc's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Score
Cheil Worldwide Inc's solvency score is 82/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Cheil Worldwide Inc
According to Wall Street analysts, the average 1-year price target for
Cheil Worldwide Inc
is 25 760.67 KRW
with a low forecast of 21 412 KRW and a high forecast of 32 550 KRW.
Shareholder Return
Price
Cheil Worldwide Inc
| Average Annual Return | 0.51% |
| Standard Deviation of Annual Returns | 11.12% |
| Max Drawdown | -59% |
| Market Capitalization | 2T KRW |
| Shares Outstanding | 101 278 500 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Cheil Worldwide Inc
Country
Industry
Market Cap
Dividend Yield
Description
Cheil Worldwide Inc. engages in the provision of advertising services. The company is headquartered in Seoul, Seoul. The firm engages in the provision of media services, including targeting, analyzing, budgeting, allocating, forecasting, managing and planning services; promotion services, such as planning and production of exhibition decorations and holistic marketing services, and advertising production services, including production of television, radio, newspaper, magazine, online, cable television and digital multimedia broadcasting (DMB) advertisements. The firm provides advertisement service within the domestic market and to overseas markets, including America, China, Japan, United Kingdom and Germany.
Contact
IPO
Employees
Officers
The intrinsic value of one
Cheil Worldwide Inc
stock under the Base Case scenario is
32 148.86
KRW.
Compared to the current market price of 19 470 KRW,
Cheil Worldwide Inc
is
Undervalued by 39%.
You don't have any saved screeners yet
