Valuation Modetour Network Inc.

Stocks

End-of-day quote Korea S.E. 28/08/2026			5-day change	1st Jan Change
9,150.00 ^KRW	+1.22%		+4.81%	-10.29%

05-15	Modetour Network Inc. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-19	Modetour Network Inc. Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	356,824	379,397	296,051	264,623	167,929	182,099
Change	-	6.33%	-21.97%	-10.62%	-36.54%	8.44%
Enterprise Value (EV) ¹	412,727	418,119	305,031	206,246	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	178,585	251,552	210,407
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	-100,364
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.	-	-	-	-	126M
BOOKING HOLDINGS INC.	19.59x	5.4x	14.57x	0.82%	155B
EXPEDIA GROUP, INC.	17.92x	2.32x	9.09x	0.58%	39.54B
TRIP.COM GROUP LIMITED	16.22x	1.87x	7.06x	0.78%	28.56B
MAKEMYTRIP LIMITED	121.17x	4.99x	28.08x	0%	5.55B
TONGCHENG TRAVEL HOLDINGS LIMITED	7.69x	0.72x	2.79x	2.73%	3.58B
TBO TEK LIMITED	47.27x	4.36x	27.62x	-.--%	1.88B
FLIGHT CENTRE TRAVEL GROUP LIMITED	11.78x	0.84x	4.94x	4.08%	1.76B
SEERA HOLDING GROUP	37x	1.39x	7.07x	0.38%	1.57B
TRIPADVISOR, INC.	36.54x	0.78x	5.34x	-.--%	1.16B
Average	35.02x	2.52x	11.84x	1.04%	23.82B
Weighted average by Cap.	21.45x	4.30x	12.84x	0.8%