Subscribe

CLASSYS Inc. (214150.KQ)

KRW45,550.00 -1,900.00 (-4.00%)
KR KOE Healthcare Medical - Devices
Address 208, Teheran-ro
Seoul, KR
CEO Seung-Han Baek
IPO 2017-12-13
ISIN KR7214150005

Explore sections of this company profile

Description

CLASSYS Inc. is a global supplier of sophisticated medical aesthetic devices. Its diverse product range features SCIZER, a non-invasive solution for subcutaneous fat reduction; ULTRAFORMER MPT, which employs focused ultrasound stimulation for skin tissue coagulation to achieve eyebrow lifts; and ULTRAFORMER III, a high-intensity focused ultrasound (HIFU) surgical device designed for tissue coagulation, aiding in eyelid lifting, skin tightening, and improving subcutaneous tissue elasticity across the face (cheeks), abdomen, and thighs, while also diminishing crow's feet, laugh lines, and neck wrinkles. Additional offerings include INTRASURE, a versatile multi-platform solution for aesthetics and healthcare; FORSHAPE, an RF treatment system engineered to boost metabolism, enhance blood circulation, and facilitate tissue recovery; and VOLNEWMER, a monopolar radiofrequency therapeutic equipment used for skin tissue coagulation as a general electrosurgical instrument. The company's portfolio further encompasses CLATUU Alpha, a medical device that progressively reduces subcutaneous fat layers, particularly in areas of excessive accumulation, using low-temperature energy and negative pressure; Ulfit, which utilizes HIFU energy to improve skin elasticity and subcutaneous tissue in the abdomen and thighs; Refit, a medical device combining RF and negative pressure to elevate tissue temperature and blood flow, thereby alleviating pain in treated areas; AQUAPURE, equipped with four distinct handpieces for applications such as acne suction and various forms of pain relief, including muscle pain; and AQUAPURE II, a multi-functional device for comprehensive facial and body care. These products are marketed under the Classys, Cluederm, and SKEDERM brands. CLASSYS serves a broad client base, including clinics, hospitals, and beauty salons. The company was founded in 2007 and is headquartered 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
KRW45,550.00 -1,900.00 (-4.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
268.2K
Beta
0.56
Float Shares
19.89M
Free Float %
30.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.26% -6.20% -18.13% -32.32% -12.25% -18.69% -20.58% +80.83% +232.06% +932.50% +932.50%
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
45,550.00
DCF (Unlevered) 84,280.78 +85.0%
DCF (Levered) 85,610.12 +87.9%

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) 94% Bullish
Rating 2026-05 Change
Strong Buy 8 0
Buy 8 -1
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
9.20
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
8 / 10
Strong MOAT
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Medical - Devices: +11.2%
    +38.6% Q1'26: +13.0% (vs Q1'25)
  • EPS growth Medical - Devices: +28.5%
    +33.4% Q1'26: +12.8% (vs Q1'25)
  • FCF margin FCF growth · Medical - Devices: +30.9%
    +33.2% Q1'26: +9.2% (vs Q1'25)
  • EBIT margin Medical - Devices: +6.2%
    +50.7% Q1'26: +42.7% (vs Q1'25)
  • ROIC Medical - Devices: +3.3%
    +38.4% Q1'26: +22.5% (vs Q1'25)
  • Share dilution Medical - Devices: 0.0%
    +2.1% Q1'26: -0.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Medical - Devices: -0.35×
    0.35× Q1'26: 0.87× (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 (0.71) × ERP
WACC = 98% × Ke + 2% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 83,486.58 Current price: 45,550.00
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 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
18 Rev. Ana.
15 EPS Ana.
Dec 2027
18 Rev. Ana.
18 EPS Ana.
Dec 2028
8 Rev. Ana.
9 EPS Ana.
Dec 2029
11 Rev. Ana.
10 EPS Ana.
Revenue
180.12B
est: 184.06B (-2.1%)
242.94B
est: 239.62B (+1.4%)
336.80B
est: 341.18B (-1.3%)
467.17B
433.58B – 493.69B
+36.9% YoY
581.44B
516.99B – 638.35B
+24.5% YoY
681.82B
618.09B – 736.07B
+17.3% YoY
788.00B
714.34B – 850.69B
+15.6% YoY
EBITDA
93.90B
est: 99.27B (-5.4%)
137.19B
est: 128.83B (+6.5%)
185.20B
est: 183.44B (+1.0%)
251.17B
233.12B – 265.43B
+36.9% YoY
312.61B
277.96B – 343.21B
+24.5% YoY
366.58B
332.32B – 395.75B
+17.3% YoY
423.67B
384.06B – 457.38B
+15.6% YoY
EBIT
89.62B
est: 94.37B (-5.0%)
129.97B
est: 121.67B (+6.8%)
170.60B
est: 173.24B (-1.5%)
237.21B
220.16B – 250.68B
+36.9% YoY
295.24B
262.51B – 324.14B
+24.5% YoY
346.21B
313.85B – 373.76B
+17.3% YoY
400.13B
362.72B – 431.96B
+15.6% YoY
Net Income
74.23B
est: 77.43B (-4.1%)
97.88B
est: 98.05B (-0.2%)
131.90B
est: 129.67B (+1.7%)
178.32B
170.22B – 193.14B
+37.5% YoY
227.89B
183.49B – 268.79B
+27.8% YoY
267.64B
235.11B – 295.32B
+17.4% YoY
— – —
-100.0% YoY
SGA
38.73B
est: 24.51B (+58.0%)
32.91B
est: 36.89B (-10.8%)
62.17B
est: 52.52B (+18.4%)
71.91B
66.74B – 76.00B
+36.9% YoY
89.51B
79.58B – 98.27B
+24.5% YoY
104.96B
95.15B – 113.31B
+17.3% YoY
121.30B
109.96B – 130.95B
+15.6% YoY
EPS
1,155.00
est: 1,206.89 (-4.3%)
1,517.00
est: 1,496.83 (+1.3%)
2,013.57
est: 1,979.51 (+1.7%)
2,722.23
2,598.59 – 2,948.44
+37.5% YoY
3,478.90
2,801.17 – 4,103.28
+27.8% YoY
4,085.71
3,589.19 – 4,508.28
+17.4% YoY
— – —
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-19 A- 4/5 5/5 5/5 5/5 2/5 2/5 1/5
2026-05-18 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-15 A- 4/5 5/5 5/5 5/5 3/5 2/5 1/5
2026-05-14 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-13 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-12 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-11 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-08 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-07 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-06 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-05-04 A- 4/5 4/5 5/5 5/5 3/5 2/5 1/5
2026-04-30 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-29 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-28 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-27 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-24 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-23 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-22 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-21 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-20 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-17 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-16 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5
2026-04-15 B+ 3/5 4/5 5/5 5/5 2/5 2/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
162.82B
OE per share TTM
2,484.03
Owner's Yield
5.12%
Maintenance CapEx ratio
29.85%
Maint CapEx / Avg PPE
70.9%

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
323.72M
Shares Outstanding
65.33M

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