Subscribe

Shinsegae International Co., Ltd. (031430.KS)

KRW12,080.00 -270.00 (-2.19%)
KR KSC Consumer Cyclical Apparel - Retail
Address 449, Dosan-Daero
Seoul, KR
CEO William Pak Kim
IPO 2011-07-14
ISIN KR7031430002

Explore sections of this company profile

Description

Shinsegae International Co., Ltd. is a leading South Korean entity predominantly involved in fashion retail. The company's portfolio features a diverse selection of fashion, beauty, and lifestyle brands. Furthermore, it actively participates in the design, manufacturing, and distribution of apparel, cosmetics, and home living products. Its extensive operational footprint spans roughly 860 retail locations. Established in 1979, the company's primary office is situated in Seoul, South Korea.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
KRW12,080.00 -270.00 (-2.19%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
156.5K
Beta
0.76
Float Shares
12.66M
Free Float %
36.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+10.22% +11.62% +26.40% +26.29% +55.09% +49.39% +56.31% -16.09% -65.77% +4.83% -32.84%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
12,080.00
DCF (Unlevered) 18,193.25 +50.6%
DCF (Levered) 3,595.11 -70.2%
Ratings Trend (MoM) 71% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 3 -1
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.19
Grey zone
Piotroski F-Score
4 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
2 / 5
Medium
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Apparel - Retail: +3.7%
    -15.2% Q1'26: -2.8% (vs Q1'25)
  • EPS growth Apparel - Retail: +9.2%
    -86.7% Q1'26: +210.5% (vs Q1'25)
  • FCF margin Apparel - Retail: +9.3%
    -7.1% Q1'26: +8.9% (vs Q1'25)
  • EBIT margin Apparel - Retail: +8.8%
    -1.0% Q1'26: +5.0% (vs Q1'25)
  • ROIC Apparel - Retail: +9.8%
    -0.9% Q1'26: +4.8% (vs Q1'25)
  • Share dilution Apparel - Retail: +0.1%
    +1.0% Q1'26: +1.0% (vs Q1'25)
  • Debt / EBITDA Apparel - Retail: 0.50×
    7.77× Q1'26: 6.62× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.84) × ERP
WACC = 57% × Ke + 43% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 17,933.77 Current price: 12,080.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
4 Rev. Ana.
5 EPS Ana.
Dec 2027
7 Rev. Ana.
6 EPS Ana.
Dec 2028
4 Rev. Ana.
3 EPS Ana.
Revenue
1.01T
est: 1.01T (-0.2%)
1.02T
est: 1.05T (-2.5%)
1.10T
est: 1.10T (-0.2%)
1.26T
est: 1.26T (-0.1%)
1.43T
est: 1.43T (0.0%)
1.33T
est: 1.34T (-1.0%)
1.45T
est: 1.44T (+1.0%)
1.55T
est: 1.55T (+0.0%)
1.19T
est: 1.35T (-12.2%)
1.31T
est: 1.32T (-0.5%)
1.11T
est: 1.33T (-16.8%)
1.23T
1.20T – 1.25T
-7.8% YoY
1.32T
1.22T – 1.49T
+7.7% YoY
1.45T
1.38T – 1.56T
+9.8% YoY
EBITDA
53.72B
est: 98.07B (-45.2%)
59.01B
est: 102.02B (-42.2%)
77.72B
est: 107.58B (-27.8%)
105.12B
est: 123.15B (-14.6%)
166.59B
est: 138.80B (+20.0%)
114.61B
est: 130.37B (-12.1%)
159.50B
est: 139.91B (+14.0%)
183.29B
est: 151.32B (+21.1%)
113.25B
est: 131.72B (-14.0%)
101.00B
est: 117.31B (-13.9%)
50.60B
est: 119.02B (-57.5%)
109.71B
107.07B – 111.83B
-7.8% YoY
118.13B
108.73B – 132.58B
+7.7% YoY
129.67B
122.82B – 139.09B
+9.8% YoY
EBIT
32.74B
est: 53.10B (-38.3%)
33.72B
est: 55.24B (-39.0%)
40.41B
est: 58.25B (-30.6%)
67.01B
est: 66.68B (+0.5%)
110.93B
est: 75.16B (+47.6%)
50.55B
est: 70.59B (-28.4%)
96.51B
est: 75.76B (+27.4%)
125.96B
est: 81.94B (+53.7%)
54.06B
est: 71.32B (-24.2%)
42.41B
est: 56.59B (-25.1%)
-11.50B
est: 57.41B (-120.0%)
52.92B
51.65B – 53.94B
-7.8% YoY
56.98B
52.45B – 63.95B
+7.7% YoY
62.55B
59.25B – 67.09B
+9.8% YoY
Net Income
21.12B
est: 21.94B (-3.7%)
17.36B
est: 20.04B (-13.4%)
24.07B
est: 24.78B (-2.9%)
57.49B
est: 52.46B (+9.6%)
73.98B
est: 77.53B (-4.6%)
50.92B
est: 42.10B (+20.9%)
82.10B
est: 76.85B (+6.8%)
118.28B
est: 109.51B (+8.0%)
39.21B
est: 51.27B (-23.5%)
32.50B
est: 46.72B (-30.4%)
4.27B
est: 14.18B (-69.9%)
37.48B
34.85B – 40.97B
+164.3% YoY
47.58B
40.73B – 57.64B
+26.9% YoY
64.59B
60.15B – 70.69B
+35.7% YoY
SGA
341.47B
est: 410.33B (-16.8%)
357.39B
est: 426.86B (-16.3%)
400.00B
est: 450.15B (-11.1%)
481.54B
est: 515.27B (-6.5%)
563.72B
est: 580.75B (-2.9%)
506.77B
est: 545.50B (-7.1%)
585.47B
est: 585.42B (+0.0%)
625.61B
est: 633.15B (-1.2%)
493.26B
est: 551.13B (-10.5%)
567.23B
est: 551.63B (+2.8%)
490.96B
est: 559.66B (-12.3%)
515.87B
503.46B – 525.84B
-7.8% YoY
555.46B
511.26B – 623.40B
+7.7% YoY
609.72B
577.52B – 654.02B
+9.8% YoY
EPS
591.60
est: 627.20 (-5.7%)
486.40
est: 572.95 (-15.1%)
674.20
est: 708.28 (-4.8%)
1,610.40
est: 1,499.57 (+7.4%)
2,072.21
est: 2,216.48 (-6.5%)
1,426.25
est: 1,203.56 (+18.5%)
2,299.61
est: 2,196.85 (+4.7%)
3,313.05
est: 3,130.60 (+5.8%)
1,098.00
est: 1,465.63 (-25.1%)
929.16
est: 1,322.00 (-29.7%)
123.45
est: 401.25 (-69.2%)
1,060.50
986.05 – 1,159.21
+164.3% YoY
1,346.25
1,152.45 – 1,630.82
+26.9% YoY
1,827.50
1,702.03 – 2,000.11
+35.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 B- 3/5 2/5 2/5 3/5 2/5 1/5 5/5
2026-05-08 B- 3/5 2/5 2/5 3/5 2/5 1/5 5/5
2026-05-07 B 3/5 3/5 2/5 3/5 2/5 1/5 5/5
2026-05-06 B- 3/5 2/5 2/5 3/5 2/5 1/5 5/5
2026-05-04 B- 3/5 2/5 2/5 3/5 2/5 1/5 5/5
2026-04-30 B 3/5 3/5 2/5 4/5 2/5 1/5 5/5
2026-04-29 B 3/5 3/5 2/5 4/5 1/5 1/5 5/5
2026-04-28 B 3/5 3/5 2/5 4/5 1/5 1/5 5/5
2026-04-27 B- 3/5 2/5 2/5 4/5 1/5 1/5 5/5
2026-04-24 B- 3/5 3/5 1/5 4/5 1/5 1/5 5/5
2026-04-23 B- 3/5 3/5 1/5 4/5 1/5 1/5 5/5
2026-04-22 B- 3/5 3/5 1/5 4/5 1/5 1/5 5/5
2026-04-21 B- 3/5 3/5 1/5 4/5 1/5 1/5 5/5
2026-04-20 B- 3/5 3/5 1/5 4/5 1/5 1/5 5/5
2026-04-17 B- 3/5 3/5 1/5 4/5 1/5 1/5 5/5
2026-04-16 B- 3/5 3/5 1/5 4/5 1/5 1/5 5/5
2026-04-15 B- 3/5 3/5 1/5 4/5 1/5 1/5 5/5
2026-04-14 B- 3/5 3/5 1/5 4/5 1/5 1/5 5/5
2026-04-13 B- 3/5 3/5 1/5 4/5 1/5 1/5 5/5
2026-04-10 B- 3/5 3/5 1/5 4/5 1/5 1/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-61.59B
OE per share TTM
-1,670.34
Owner's Yield
-10.53%
Maintenance CapEx ratio
4,417.38%
Maint CapEx / Avg PPE
29.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-11.61M
Shares Outstanding
34.63M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
William Pak Kim Chief Executive Officer & Director 3B male
Kwang-Hu Ko Assistance Vice President of Global Fashion 2nd Division & Director male
Won-sik Seo MD of Support & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits