Tes Co Ltd
KOSDAQ:095610
Intrinsic Value
The intrinsic value of one Tes Co Ltd stock under the Base Case scenario is 20 061.72 KRW. Compared to the current market price of 21 700 KRW, Tes Co Ltd is Overvalued by 8%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Tes Co Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Tes Co Ltd
Balance Sheet Decomposition
Tes Co Ltd
Current Assets | 183.2B |
Cash & Short-Term Investments | 92.3B |
Receivables | 46.5B |
Other Current Assets | 44.4B |
Non-Current Assets | 198B |
Long-Term Investments | 71.9B |
PP&E | 109.5B |
Intangibles | 5B |
Other Non-Current Assets | 11.6B |
Free Cash Flow Analysis
Tes Co Ltd
KRW | |
Free Cash Flow | KRW |
Earnings Waterfall
Tes Co Ltd
Revenue
|
240.1B
KRW
|
Cost of Revenue
|
-175.5B
KRW
|
Gross Profit
|
64.6B
KRW
|
Operating Expenses
|
-26.1B
KRW
|
Operating Income
|
38.5B
KRW
|
Other Expenses
|
4.2B
KRW
|
Net Income
|
42.7B
KRW
|
Profitability Score
Profitability Due Diligence
Tes Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Tes Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Tes Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Score
Tes Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Tes Co Ltd
According to Wall Street analysts, the average 1-year price target for Tes Co Ltd is 33 915 KRW with a low forecast of 31 815 KRW and a high forecast of 36 750 KRW.
Dividends
Current shareholder yield for Tes Co Ltd is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one Tes Co Ltd stock under the Base Case scenario is 20 061.72 KRW.
Compared to the current market price of 21 700 KRW, Tes Co Ltd is Overvalued by 8%.