Valuation Modetour Network Inc.

Stocks

End-of-day quote Korea S.E. 2026-09-18			5-day change	1st Jan Change
8,920.00 ^KRW	-6.79%		-5.21%	-12.55%

08-14	Modetour Network Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	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	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	3/23/21	3/23/22	3/23/23	3/14/24	3/13/25	3/19/26

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.	-	-	-	-	131M
BOOKING HOLDINGS INC.	16.24x	4.52x	12.18x	0.99%	128B
EXPEDIA GROUP, INC.	15.36x	1.98x	7.79x	0.67%	34.15B
TRIP.COM GROUP LIMITED	25.06x	1.86x	7.72x	0.8%	25.41B
MAKEMYTRIP LIMITED	98.28x	4.12x	23.19x	0%	4.5B
TBO TEK LIMITED	46.29x	4.27x	27x	-.--%	1.84B
FLIGHT CENTRE TRAVEL GROUP LIMITED	10.58x	0.73x	4.33x	4.64%	1.56B
SEERA HOLDING GROUP	34.78x	1.32x	6.68x	0.4%	1.48B
TRIPADVISOR, INC.	32.84x	0.7x	4.83x	-.--%	1.04B
VOYAGEURS DU MONDE	17.72x	0.78x	8.73x	3.27%	918M
Average	33.02x	2.25x	11.38x	1.2%	19.92B
Weighted average by Cap.	19.53x	3.64x	11.09x	0.91%