Subscribe

Modetour Network Inc. (080160.KQ)

KRW8,210.00 -240.00 (-2.84%)
KR KOE Consumer Cyclical Personal Products & Services
Address 16 Eulji-ro 4533
Seoul, KR
CEO In-Tae Yu
IPO 2005-07-26
ISIN KR7080160005

Explore sections of this company profile

Description

Modetour Network Inc. is a company dedicated to delivering a wide array of travel and tourism services. Its primary offerings encompass travel agency operations and the facilitation of airline ticket sales. The company's business activities are structured into two main segments: the Travel Agency Service division and the Hotel Accommodation and Service division. The Travel Agency Service unit focuses on organizing overseas trips and managing airline ticket agency and sales. Meanwhile, the Hotel Accommodation and Service division is responsible for providing guest rooms along with food and beverage services. Established on February 14, 1989, the company maintains its headquarters 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
KRW8,210.00 -240.00 (-2.84%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
86.7K
Beta
0.20
Float Shares
12.10M
Free Float %
67.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+3.03% -1.45% -12.38% -23.38% -4.86% -1.55% -6.26% -41.94% -58.58% -47.96% +162.13%
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
8,210.00
DCF (Levered) 81,281.99 +890.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.99
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
D+
Overall Score
1 / 5
Low
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Personal Products & Services: +6.6%
    -16.3% Q1'26: -6.5% (vs Q1'25)
  • EPS growth Personal Products & Services: +19.6%
    +19.9% Q1'26: -82.7% (vs Q1'25)
  • FCF margin FCF growth · Personal Products & Services: +11.7%
    +3.0% Q1'26: -21.7% (vs Q1'25)
  • EBIT margin Personal Products & Services: +10.5%
    +3.5% Q1'26: +70.9% (vs Q1'25)
  • ROIC Personal Products & Services: +6.9%
    Q1'26: -1,624.2% (vs Q1'25)
  • Share dilution Personal Products & Services: +0.0%
    +8.7% Q1'26: +291.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Personal Products & Services: 0.59×
    2.42× Q1'26: 0.15× (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 (0.33) × ERP
WACC = 88% × Ke + 12% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 8,210.00
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 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
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
236.49B
est.
288.73B
est.
367.38B
est.
297.17B
est: 302.10B (-1.6%)
54.24B
est: 55.00B (-1.4%)
13.76B
est: 15.10B (-8.9%)
29.45B
est: 45.40B (-35.1%)
178.58B
est: 185.00B (-3.5%)
251.55B
est: 256.80B (-2.0%)
210.61B
est: 216.40B (-2.7%)
214.00B
214.00B – 214.00B
-1.1% YoY
244.00B
244.00B – 244.00B
+14.0% YoY
264.40B
264.40B – 264.40B
+8.4% YoY
EBITDA
17.13B
est.
20.91B
est.
26.61B
est.
12.42B
est: 21.88B (-43.2%)
-12.80B
est: 3.98B (-421.2%)
26.20B
est: 1.09B (+2,295.9%)
-16.58B
est: 3.29B (-604.2%)
16.28B
est: 13.40B (+21.5%)
17.59B
est: 33.38B (-47.3%)
10.93B
est: 28.13B (-61.1%)
27.82B
27.82B – 27.82B
-1.1% YoY
31.72B
31.72B – 31.72B
+14.0% YoY
34.37B
34.37B – 34.37B
+8.4% YoY
EBIT
-1.90B
est.
-2.32B
est.
-2.96B
est.
10.03B
est: -2.43B (+512.4%)
-22.34B
est: -442.61M (-4,946.9%)
20.65B
est: -121.52M (+17,090.6%)
-22.05B
est: -365.35M (-5,935.4%)
11.56B
est: -1.49B (+876.3%)
13.99B
est: 20.90B (-33.1%)
7.44B
est: 17.61B (-57.8%)
17.41B
17.41B – 17.41B
-1.1% YoY
19.86B
19.86B – 19.86B
+14.0% YoY
21.52B
21.52B – 21.52B
+8.4% YoY
Net Income
15.31B
est.
26.73B
est.
10.44B
est.
1.79B
est: 3.30B (-45.8%)
-64.53B
est: -55.99B (-15.3%)
17.57B
est: 13.71B (+28.1%)
-16.18B
est: -15.15B (-6.8%)
10.28B
est: 7.89B (+30.2%)
10.86B
est: 6.08B (+78.7%)
14.50B
est: 12.02B (+20.7%)
14.31B
14.31B – 14.31B
+19.1% YoY
17.56B
17.56B – 17.56B
+22.7% YoY
23.40B
23.40B – 23.40B
+33.3% YoY
SGA
119.16B
est.
145.48B
est.
185.11B
est.
231.14B
est: 152.22B (+51.9%)
21.60B
est: 27.71B (-22.1%)
6.54B
est: 7.61B (-14.1%)
21.63B
est: 22.88B (-5.5%)
87.22B
est: 93.21B (-6.4%)
106.48B
est: 131.47B (-19.0%)
92.38B
est: 110.79B (-16.6%)
109.56B
109.56B – 109.56B
-1.1% YoY
124.92B
124.92B – 124.92B
+14.0% YoY
135.36B
135.36B – 135.36B
+8.4% YoY
EPS
880.98
est.
1,537.93
est.
600.40
est.
101.00
est: 189.83 (-46.8%)
-3,703.00
est: -3,221.00 (-15.0%)
1,012.00
est: 789.00 (+28.3%)
-932.00
est: -871.50 (-6.9%)
592.00
est: 454.00 (+30.4%)
624.67
est: 321.46 (+94.3%)
749.18
est: 635.83 (+17.8%)
757.00
757.00 – 757.00
+19.1% YoY
929.00
929.00 – 929.00
+22.7% YoY
1,238.00
1,238.00 – 1,238.00
+33.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-21 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-20 B 3/5 1/5 5/5 5/5 3/5 1/5 1/5
2026-05-19 B 3/5 1/5 5/5 5/5 3/5 1/5 1/5
2026-05-18 B 3/5 1/5 5/5 5/5 3/5 1/5 1/5
2026-05-15 B- 3/5 1/5 5/5 5/5 2/5 1/5 1/5
2026-05-14 B- 3/5 1/5 5/5 5/5 2/5 1/5 1/5
2026-05-13 B- 3/5 1/5 5/5 5/5 2/5 1/5 1/5
2026-05-12 B- 3/5 1/5 5/5 5/5 2/5 1/5 1/5
2026-05-11 B- 2/5 1/5 4/5 5/5 2/5 1/5 1/5
2026-05-08 B- 3/5 1/5 5/5 5/5 2/5 1/5 1/5
2026-05-07 B- 3/5 1/5 5/5 5/5 2/5 1/5 1/5
2026-05-06 B- 3/5 1/5 5/5 5/5 2/5 1/5 1/5
2026-05-04 B- 3/5 1/5 5/5 5/5 2/5 1/5 1/5
2026-04-30 B- 2/5 1/5 4/5 5/5 2/5 1/5 1/5
2026-04-29 B- 2/5 1/5 4/5 5/5 2/5 1/5 1/5
2026-04-28 B- 2/5 1/5 4/5 5/5 2/5 1/5 1/5
2026-04-27 B- 2/5 1/5 4/5 5/5 2/5 1/5 1/5
2026-04-24 B- 2/5 1/5 4/5 5/5 2/5 1/5 1/5
2026-04-23 B- 2/5 1/5 4/5 5/5 2/5 1/5 1/5
2026-04-22 B- 2/5 1/5 4/5 5/5 2/5 1/5 1/5
2026-04-21 B- 2/5 1/5 4/5 5/5 2/5 1/5 1/5
2026-04-20 B- 2/5 1/5 4/5 5/5 2/5 1/5 1/5
2026-04-17 B- 2/5 1/5 4/5 5/5 2/5 1/5 1/5
2026-04-16 B- 2/5 1/5 4/5 5/5 2/5 1/5 1/5
2026-04-15 B- 2/5 1/5 4/5 5/5 2/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
4.88B
OE per share TTM
563.51
Owner's Yield
0.73%
Maintenance CapEx ratio
160.74%
Maint CapEx / Avg PPE
52.0%

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

Executive team data is not available for this company yet.

EBIT / Employee
12.19M
Shares Outstanding
17.85M

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.

ESG Score History

No data available for this company.

Company data will be available after the next weekly refresh.
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