Subscribe

CUCKOO Homesys Co., Ltd (284740.KS)

KRW21,050.00 -50.00 (-0.24%)
KR KSC Technology Technology Distributors
Address 349, Emtibeuibuk-ro
Siheung-Si, KR
CEO Bon Hak Koo
IPO 2018-01-11
ISIN KR7284740008

Explore sections of this company profile

Description

Cuckoo Homesys Co., Ltd. focuses on the manufacturing, sale, and rental of various home appliances. Their product range, available for both purchase and lease, includes water purifiers, bidets, air purifiers, and water softeners. Established in 2017, the company is based in Siheung, South Korea. It's important to note that Cuckoo Homesys Co., Ltd. has been operating independently from Cuckoo Holdings Co., Ltd. since January 12, 2018.

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
KRW21,050.00 -50.00 (-0.24%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
19.1K
Beta
0.47
Float Shares
7.10M
Free Float %
31.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.47% -2.09% -6.59% -10.86% -2.09% -1.27% -7.33% -3.70% -52.58% -41.79% -41.79%
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
21,050.00
DCF (Unlevered) 173,448.48 +724.0%
DCF (Levered) 33,788.31 +60.5%

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)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.82
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Technology Distributors: +13.3%
    +6.1% Q1'26: +0.7% (vs Q1'25)
  • EPS growth Technology Distributors: +17.0%
    -2.4% Q1'26: +19.7% (vs Q1'25)
  • FCF margin FCF growth · Technology Distributors: +18.6%
    +2.2% Q1'26: +6.4% (vs Q1'25)
  • EBIT margin Technology Distributors: +4.3%
    +15.0% Q1'26: +15.1% (vs Q1'25)
  • ROIC Technology Distributors: +7.9%
    +11.3% Q1'26: +10.4% (vs Q1'25)
  • Share dilution Technology Distributors: +0.1%
    +8.3% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Technology Distributors: -0.39×
    0.33× Q1'26: 0.31× (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 (0.55) × ERP
WACC = 90% × Ke + 10% × Kd (6.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 172,200.10 Current price: 21,050.00
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 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Dec 2029
1 Rev. Ana.
1 EPS Ana.
Dec 2030
1 Rev. Ana.
1 EPS Ana.
Dec 2031
1 Rev. Ana.
1 EPS Ana.
Dec 2032
1 Rev. Ana.
1 EPS Ana.
Revenue
30.30B
est: 535.65B (-94.3%)
418.79B
est: 411.80B (+1.7%)
663.71B
est: 656.55B (+1.1%)
786.64B
est: 793.00B (-0.8%)
844.28B
est: 891.40B (-5.3%)
938.07B
est: 967.90B (-3.1%)
954.55B
est: 1.00T (-4.9%)
1.06T
est: 1.06T (+0.0%)
411.80B
411.80B – 411.80B
-61.0% YoY
656.55B
656.55B – 656.55B
+59.4% YoY
793.00B
793.00B – 793.00B
+20.8% YoY
891.40B
891.40B – 891.40B
+12.4% YoY
967.90B
967.90B – 967.90B
+8.6% YoY
1.00T
1.00T – 1.00T
+3.7% YoY
EBITDA
8.28B
est: 137.03B (-94.0%)
121.10B
est: 105.34B (+15.0%)
197.02B
est: 167.95B (+17.3%)
182.32B
est: 202.86B (-10.1%)
285.99B
est: 228.03B (+25.4%)
227.71B
est: 247.60B (-8.0%)
241.08B
est: 256.86B (-6.1%)
225.46B
est: 270.45B (-16.6%)
100.85B
100.85B – 100.85B
-62.7% YoY
160.79B
160.79B – 160.79B
+59.4% YoY
194.20B
194.20B – 194.20B
+20.8% YoY
218.30B
218.30B – 218.30B
+12.4% YoY
237.04B
237.04B – 237.04B
+8.6% YoY
245.90B
245.90B – 245.90B
+3.7% YoY
EBIT
3.99B
est: 94.88B (-95.8%)
50.06B
est: 72.94B (-31.4%)
107.10B
est: 116.30B (-7.9%)
115.08B
est: 140.47B (-18.1%)
191.63B
est: 157.90B (+21.4%)
146.70B
est: 171.45B (-14.4%)
173.99B
est: 177.86B (-2.2%)
182.29B
est: 186.71B (-2.4%)
73.23B
73.23B – 73.23B
-60.8% YoY
116.75B
116.75B – 116.75B
+59.4% YoY
141.02B
141.02B – 141.02B
+20.8% YoY
158.52B
158.52B – 158.52B
+12.4% YoY
172.12B
172.12B – 172.12B
+8.6% YoY
178.56B
178.56B – 178.56B
+3.7% YoY
Net Income
2.26B
34.41B
est: 43.67B (-21.2%)
64.84B
est: 96.91B (-33.1%)
74.52B
est: 103.19B (-27.8%)
114.01B
est: 130.41B (-12.6%)
114.75B
est: 120.34B (-4.6%)
111.97B
est: 138.97B (-19.4%)
122.42B
47.29B
47.29B – 47.29B
104.93B
104.93B – 104.93B
+121.9% YoY
111.73B
111.73B – 111.73B
+6.5% YoY
141.20B
141.20B – 141.20B
+26.4% YoY
130.30B
130.30B – 130.30B
-7.7% YoY
150.48B
150.48B – 150.48B
+15.5% YoY
SGA
10.31B
est: 215.80B (-95.2%)
163.15B
est: 165.91B (-1.7%)
264.19B
est: 264.51B (-0.1%)
295.06B
est: 319.49B (-7.6%)
342.12B
est: 359.13B (-4.7%)
393.48B
est: 389.95B (+0.9%)
418.46B
est: 404.53B (+3.4%)
397.79B
est: 425.93B (-6.6%)
166.53B
166.53B – 166.53B
-60.9% YoY
265.50B
265.50B – 265.50B
+59.4% YoY
320.68B
320.68B – 320.68B
+20.8% YoY
360.47B
360.47B – 360.47B
+12.4% YoY
391.40B
391.40B – 391.40B
+8.6% YoY
406.04B
406.04B – 406.04B
+3.7% YoY
EPS
100.60
306.80
est: 1,947.80 (-84.2%)
2,891.54
est: 4,322.00 (-33.1%)
3,323.25
est: 4,602.00 (-27.8%)
5,084.00
est: 5,816.00 (-12.6%)
5,117.82
est: 5,367.00 (-4.6%)
4,993.78
est: 6,198.00 (-19.4%)
5,461.87
1,947.80
1,947.80 – 1,947.80
4,322.00
4,322.00 – 4,322.00
+121.9% YoY
4,602.00
4,602.00 – 4,602.00
+6.5% YoY
5,816.00
5,816.00 – 5,816.00
+26.4% YoY
5,367.00
5,367.00 – 5,367.00
-7.7% YoY
6,198.00
6,198.00 – 6,198.00
+15.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-13 A 4/5 4/5 4/5 4/5 3/5 4/5 4/5
2026-05-12 A 4/5 4/5 4/5 4/5 3/5 4/5 4/5
2026-05-11 A+ 4/5 4/5 4/5 4/5 3/5 4/5 5/5
2026-05-08 A+ 4/5 4/5 4/5 4/5 3/5 4/5 5/5
2026-05-07 A+ 4/5 4/5 4/5 4/5 3/5 4/5 5/5
2026-05-06 A+ 4/5 4/5 4/5 4/5 3/5 4/5 5/5
2026-05-04 A+ 4/5 4/5 4/5 4/5 3/5 4/5 5/5
2026-04-30 A+ 4/5 4/5 4/5 4/5 3/5 4/5 5/5
2026-04-29 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-04-28 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-04-27 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-04-24 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-04-23 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-04-22 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-04-21 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-04-20 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-04-17 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-04-16 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-04-15 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5
2026-04-14 A 4/5 4/5 3/5 4/5 3/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
7.69B
OE per share TTM
314.00
Owner's Yield
1.38%
Maintenance CapEx ratio
21.79%
Maint CapEx / Avg PPE
13.5%

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
358.95M
Shares Outstanding
22.42M

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
Bon Hak Koo Chief Executive Officer & Director male
Jae-Young Heo Chief Financial Officer 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