Subscribe

Misto Holdings Corp. (081660.KS)

KRW44,950.00 -200.00 (-0.44%)
KR KSC Consumer Cyclical Leisure
Address East Central Tower
Seoul, KR
CEO Keun Chang Yoon
IPO 2010-09-28
ISIN KR7081660003

Explore sections of this company profile

Description

FILA Holdings Corporation, operating through its various subsidiaries, markets and distributes a broad spectrum of products both domestically in Korea and internationally. This extensive range includes textiles, apparel, footwear, leather goods, timepieces, beauty products, and golf equipment, primarily under the FILA brand. The company also manufactures and sells golf-related items, such as balls, clubs, and accessories, which are branded Titleist. A key part of its business involves licensing FILA-branded merchandise and exporting its diverse product lines. Established in 1991, the company was formerly known as FILA Korea Ltd. before adopting its current name, FILA Holdings Corporation, in January 2020. Its corporate headquarters are 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
KRW44,950.00 -200.00 (-0.44%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
183.7K
Beta
0.28
Float Shares
31.10M
Free Float %
58.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+3.19% +6.87% -5.05% -23.97% -2.53% -1.46% +9.18% +10.22% -27.38% +111.78% +194.40%
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
44,950.00
DCF (Unlevered) 123,182.36 +174.0%
DCF (Levered) 258,640.04 +475.4%

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) 92% Bullish
Rating 2026-05 Change
Strong Buy 4 0
Buy 7 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.95
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Leisure: +7.6%
    +4.7% Q1'26: +4.2% (vs Q1'25)
  • EPS growth Leisure: +13.2%
    +187.8% Q1'26: +20.3% (vs Q1'25)
  • FCF margin FCF growth · Leisure: +30.4%
    +4.1% Q1'26: -30.3% (vs Q1'25)
  • EBIT margin Leisure: +11.0%
    +10.6% Q1'26: +15.0% (vs Q1'25)
  • ROIC Leisure: +6.9%
    +9.4% Q1'26: +12.7% (vs Q1'25)
  • Share dilution Leisure: +0.0%
    +1.1% Q1'26: -9.9% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Leisure: -0.39×
    2.90× Q1'26: 2.56× (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 (0.35) × ERP
WACC = 53% × Ke + 47% × Kd (6.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 122,665.35 Current price: 44,950.00
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
9 Rev. Ana.
10 EPS Ana.
Dec 2027
12 Rev. Ana.
11 EPS Ana.
Dec 2028
6 Rev. Ana.
5 EPS Ana.
Revenue
815.75B
est: 820.07B (-0.5%)
967.13B
est: 745.00B (+29.8%)
2.53T
est: 2.52T (+0.5%)
2.95T
est: 2.92T (+1.0%)
3.45T
est: 3.47T (-0.5%)
3.13T
est: 3.10T (+0.9%)
3.79T
est: 3.75T (+1.3%)
4.22T
est: 4.23T (-0.1%)
4.01T
est: 4.03T (-0.6%)
4.27T
est: 4.26T (+0.2%)
4.47T
est: 4.42T (+1.1%)
4.57T
4.46T – 4.68T
+3.3% YoY
4.72T
4.48T – 5.16T
+3.4% YoY
4.87T
4.69T – 5.16T
+3.1% YoY
EBITDA
68.05B
est: 112.83B (-39.7%)
31.78B
est: 102.50B (-69.0%)
301.02B
est: 346.32B (-13.1%)
422.55B
est: 402.40B (+5.0%)
586.11B
est: 477.33B (+22.8%)
434.23B
est: 426.49B (+1.8%)
592.08B
est: 515.32B (+14.9%)
547.54B
est: 581.35B (-5.8%)
498.15B
est: 554.76B (-10.2%)
593.54B
est: 594.98B (-0.2%)
667.21B
est: 617.33B (+8.1%)
637.89B
622.82B – 654.06B
+3.3% YoY
659.88B
625.95B – 720.89B
+3.4% YoY
680.28B
654.63B – 720.67B
+3.1% YoY
EBIT
-165.03B
est: 87.66B (-288.3%)
449.86B
est: 79.64B (+464.9%)
234.91B
est: 269.07B (-12.7%)
391.43B
est: 312.65B (+25.2%)
492.77B
est: 370.86B (+32.9%)
333.68B
est: 331.36B (+0.7%)
535.80B
est: 400.38B (+33.8%)
488.09B
est: 451.68B (+8.1%)
365.28B
est: 431.02B (-15.3%)
442.67B
est: 454.96B (-2.7%)
474.67B
est: 472.05B (+0.6%)
487.78B
476.26B – 500.14B
+3.3% YoY
504.59B
478.65B – 551.25B
+3.4% YoY
520.20B
500.58B – 551.08B
+3.1% YoY
Net Income
-132.82B
est: -112.76B (-17.8%)
323.34B
est: -44.17B (+832.0%)
62.39B
est: 70.45B (-11.4%)
143.55B
est: 171.02B (-16.1%)
266.78B
est: 267.61B (-0.3%)
197.74B
est: 188.82B (+4.7%)
337.81B
est: 249.79B (+35.2%)
467.54B
est: 217.44B (+115.0%)
42.58B
est: 87.51B (-51.3%)
84.22B
est: 148.42B (-43.3%)
224.31B
est: 233.20B (-3.8%)
309.20B
280.13B – 348.08B
+32.6% YoY
344.28B
292.27B – 404.04B
+11.3% YoY
410.53B
390.40B – 442.21B
+19.2% YoY
SGA
206.02B
est: 172.52B (+19.4%)
262.94B
est: 156.73B (+67.8%)
615.95B
est: 529.53B (+16.3%)
667.75B
est: 615.29B (+8.5%)
715.45B
est: 729.85B (-2.0%)
629.64B
est: 652.13B (-3.4%)
738.48B
est: 787.94B (-6.3%)
860.27B
est: 888.90B (-3.2%)
886.92B
est: 848.25B (+4.6%)
985.34B
est: 910.27B (+8.2%)
973.93B
est: 944.46B (+3.1%)
975.93B
952.87B – 1.00T
+3.3% YoY
1.01T
957.66B – 1.10T
+3.4% YoY
1.04T
1.00T – 1.10T
+3.1% YoY
EPS
-2,397.41
est: -1,896.77 (-26.4%)
5,684.00
est: -743.07 (+864.9%)
206.00
est: 1,185.07 (-82.6%)
2,349.00
est: 2,876.95 (-18.4%)
4,381.79
est: 4,501.74 (-2.7%)
3,279.29
est: 3,176.37 (+3.2%)
5,621.18
est: 4,201.93 (+33.8%)
7,779.97
est: 3,657.71 (+112.7%)
708.54
est: 1,472.05 (-51.9%)
1,410.92
est: 2,469.68 (-42.9%)
4,060.85
est: 3,880.50 (+4.6%)
5,145.03
4,661.30 – 5,792.12
+32.6% YoY
5,728.84
4,863.45 – 6,723.27
+11.3% YoY
6,831.16
6,496.32 – 7,358.36
+19.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B 3/5 5/5 4/5 4/5 1/5 1/5 1/5
2026-05-11 B 3/5 5/5 4/5 4/5 1/5 1/5 1/5
2026-05-08 B 3/5 5/5 4/5 4/5 1/5 1/5 1/5
2026-05-07 B 3/5 5/5 4/5 4/5 1/5 1/5 1/5
2026-05-06 B 3/5 5/5 4/5 4/5 1/5 1/5 1/5
2026-05-04 B 3/5 5/5 4/5 4/5 1/5 1/5 1/5
2026-04-30 B 3/5 5/5 4/5 4/5 1/5 1/5 1/5
2026-04-29 B 3/5 5/5 4/5 4/5 1/5 1/5 1/5
2026-04-28 B 3/5 5/5 4/5 4/5 1/5 1/5 1/5
2026-04-27 B 3/5 5/5 4/5 4/5 1/5 1/5 1/5
2026-04-24 B 3/5 5/5 4/5 4/5 1/5 1/5 1/5
2026-04-23 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-04-22 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-04-21 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-04-20 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-04-17 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-04-16 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5
2026-04-15 B 3/5 4/5 4/5 5/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
343.15B
OE per share TTM
6,453.90
Owner's Yield
15.47%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
15.2%

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
8.33B
Shares Outstanding
53.09M

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
Keun Chang Yoon President, CEO, Chairman & COO 2B male
Yeon Lee CFO, Head of Management Strategy Division & Director 987M male
Myoung-Jin Yun Executive Director
Seung-Wook Jung Managing Director of Marketing male
Todd Klein Global Brand President male
Yong-Beom Kim Managing Director of Sales 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