Tonymoly Co Ltd
KRX:214420
Intrinsic Value
TONYMOLY Co., Ltd. engages in the manufacture and sale of cosmetics and skin care products. [ Read More ]
The intrinsic value of one Tonymoly Co Ltd stock under the Base Case scenario is 9 765.66 KRW. Compared to the current market price of 9 460 KRW, Tonymoly Co Ltd is Undervalued by 3%.
Valuation Backtest
Tonymoly Co Ltd
Run backtest to discover the historical profit from buying and selling Tonymoly Co Ltd stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
US |
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
|
US |
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
|
US |
Bank of America Corp
NYSE:BAC
|
Banking
|
|
US |
Mastercard Inc
NYSE:MA
|
Technology
|
|
US |
Abbvie Inc
NYSE:ABBV
|
Biotechnology
|
|
US |
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
|
US |
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
|
US |
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
|
US |
Visa Inc
NYSE:V
|
Technology
|
|
CN |
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
|
US |
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
|
US |
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
|
US |
Coca-Cola Co
NYSE:KO
|
Beverages
|
|
US |
Realty Income Corp
NYSE:O
|
Real Estate
|
|
US |
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
|
US |
Walt Disney Co
NYSE:DIS
|
Media
|
This note will be permanently deleted.
Balance Sheet Decomposition
Tonymoly Co Ltd
Current Assets | 73.7B |
Cash & Short-Term Investments | 23.3B |
Receivables | 23.8B |
Other Current Assets | 26.6B |
Non-Current Assets | 132.1B |
Long-Term Investments | 40.9B |
PP&E | 56.5B |
Intangibles | 14.2B |
Other Non-Current Assets | 20.5B |
Current Liabilities | 65.7B |
Accounts Payable | 14.8B |
Accrued Liabilities | 828m |
Short-Term Debt | 30.9B |
Other Current Liabilities | 19.1B |
Non-Current Liabilities | 43.9B |
Long-Term Debt | 27.4B |
Other Non-Current Liabilities | 16.5B |
Earnings Waterfall
Tonymoly Co Ltd
Revenue
|
161.7B
KRW
|
Cost of Revenue
|
-80.8B
KRW
|
Gross Profit
|
80.9B
KRW
|
Operating Expenses
|
-71.2B
KRW
|
Operating Income
|
9.7B
KRW
|
Other Expenses
|
-7.3B
KRW
|
Net Income
|
2.4B
KRW
|
Free Cash Flow Analysis
Tonymoly Co Ltd
KRW | |
Free Cash Flow | KRW |
Profitability Score
Profitability Due Diligence
Tonymoly Co Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Score
Tonymoly Co Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Tonymoly Co Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Score
Tonymoly Co Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Tonymoly Co Ltd
According to Wall Street analysts, the average 1-year price target for Tonymoly Co Ltd is 23 000 KRW .
Shareholder Return
Price
Tonymoly Co Ltd
Average Annual Return | -15.82% |
Standard Deviation of Annual Returns | 22.17% |
Max Drawdown | -77% |
Market Capitalization | 226.1B KRW |
Shares Outstanding | 23 902 651 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
TONYMOLY Co., Ltd. engages in the manufacture and sale of cosmetics and skin care products. The company is headquartered in Seoul, Seoul. The company went IPO on 2015-07-10. The firm mainly manufactures skin care products, makeup products and cosmetic related accessories including brushes, containers, mirrors and others. The firm mainly sells products under brand name of TONYMOLY. And the Company distributes its cosmetic products through specialty stores, department stores, online shopping malls and others, as well as to overseas markets.
Contact
IPO
Employees
Officers
The intrinsic value of one Tonymoly Co Ltd stock under the Base Case scenario is 9 765.66 KRW.
Compared to the current market price of 9 460 KRW, Tonymoly Co Ltd is Undervalued by 3%.