Valuation Modetour Network Inc.

Stocks

End-of-day quote Korea S.E. 18/09/2026			5-day change	1st Jan Change
8,920.00 ^KRW	-6.79%		-5.91%	-12.55%

14/08	Modetour Network Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
15/05	Modetour Network Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	3,56,824	3,79,397	2,96,051	2,64,623	1,67,929	1,82,099
Change	-	6.33%	-21.97%	-10.62%	-36.54%	8.44%
Enterprise Value (EV) ¹	4,12,727	4,18,119	3,05,031	2,06,246	90,588	81,735
Change	-	1.31%	-27.05%	-32.39%	-56.08%	-9.77%
P/E	-5.55x	21.6x	-18.3x	25.8x	15.6x	12.6x
PBR	6.8x	5.45x	5.31x	3.81x	2.36x	2.07x
PEG	-	-0x	0x	-0x	3.08x	0.4x
Capitalization / Revenue	6.51x	27.6x	6.2x	1.48x	0.67x	0.87x
EV / Revenue	7.54x	30.4x	6.39x	1.15x	0.36x	0.39x
EV / EBITDA	-30.8x	-23.5x	-27.2x	12.7x	11x	7.34x
EV / EBIT	-18x	-17.9x	-18.3x	17.8x	19.5x	11x
EV / FCF	-6.22x	23.8x	11x	17.6x	34.8x	-45.5x
FCF Yield	-16.1%	4.21%	9.06%	5.68%	2.87%	-2.2%
Dividend per Share ²	-	-	-	242.4	242.4	-
Rate of return	-	-	-	1.64%	2.58%	-
EPS ²	-3,591	981.4	-903.8	573.9	602.9	811.1
Distribution rate	-	-	-	42.2%	40.2%	-
Net sales ¹	54,771	13,760	47,765	1,78,585	2,51,552	2,10,407
EBITDA ¹	-13,420	-17,795	-11,209	16,280	8,251	11,133
EBIT ¹	-22,961	-23,352	-16,679	11,557	4,652	7,438
Net income ¹	-64,526	17,573	-16,183	10,278	10,858	14,502
Net Debt ¹	55,903	38,722	8,979	-58,377	-77,341	-1,00,364
Reference price ²	19,927.81	21,188.45	16,533.78	14,778.58	9,406.31	10,200.00
Nbr of stocks (in thousands)	17,906	17,906	17,906	17,906	17,853	17,853
Announcement Date	23/03/21	23/03/22	23/03/23	14/03/24	13/03/25	19/03/26

¹KRW in Million²KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MODETOUR NETWORK INC.	-	-	-	-	12Cr
BOOKING HOLDINGS INC.	16.24x	4.52x	12.18x	0.99%	13TCr
EXPEDIA GROUP, INC.	15.36x	1.98x	7.79x	0.67%	3.35TCr
TRIP.COM GROUP LIMITED	25.06x	1.86x	7.72x	0.8%	2.56TCr
MAKEMYTRIP LIMITED	98.28x	4.12x	23.19x	0%	450.73Cr
TONGCHENG TRAVEL HOLDINGS LIMITED	6.86x	0.57x	2.19x	3.16%	318.94Cr
TBO TEK LIMITED	46.29x	4.27x	27x	-.--%	190.36Cr
FLIGHT CENTRE TRAVEL GROUP LIMITED	10.58x	0.73x	4.33x	4.64%	151.56Cr
SEERA HOLDING GROUP	34.78x	1.32x	6.68x	0.4%	147.57Cr
TRIPADVISOR, INC.	32.84x	0.7x	4.83x	-.--%	103.55Cr
Average	31.81x	2.23x	10.66x	1.18%	1.99TCr
Weighted average by Cap.	19.40x	3.60x	10.96x	0.93%