Subscribe

DEAR U Co., Ltd. (376300.KQ)

KRW21,200.00 +600.00 (+2.91%)
KR KOE Technology Software - Application
Address 37 Hakdong-ro 25-gil 6091
Seoul, KR
CEO Jong-O Ahn
Website dear-u.co
IPO 2021-11-10
ISIN KR7376300000

Explore sections of this company profile

Description

Dear U Co., Ltd. engages in providing communication services. It focuses on developing and managing mobile applications. The company was founded on July 4, 2017 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
KRW21,200.00 +600.00 (+2.91%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
102.2K
Beta
0.73
Float Shares
9.23M
Free Float %
38.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.41% -15.52% -13.48% -37.18% -20.50% -32.79% -38.19% -35.14% -59.47% -59.47% -59.47%
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
21,200.00
DCF (Unlevered) 15,982.71 -24.6%
DCF (Levered) 41,047.30 +93.6%

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 4 0
Buy 5 -1
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
13.73
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
7 / 10
Strong MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
4 / 5
High
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Software - Application: +13.0%
    +12.0% Q1'26: +33.4% (vs Q1'25)
  • EPS growth Software - Application: +28.6%
    -23.6% Q1'26: +125.2% (vs Q1'25)
  • FCF margin FCF growth · Software - Application: +45.3%
    +19.8% Q1'26: +56.5% (vs Q1'25)
  • EBIT margin Software - Application: +9.4%
    +24.2% Q1'26: +41.4% (vs Q1'25)
  • ROIC Software - Application: +7.5%
    +35.3% Q1'26: +66.8% (vs Q1'25)
  • Share dilution Software - Application: +0.0%
    +0.1% Q1'26: +0.2% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Software - Application: -1.16×
    0.20× Q1'26: 0.12× (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 (0.91) × ERP
WACC = 99% × Ke + 1% × Kd (4.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 15,890.65 Current price: 21,200.00
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
10 Rev. Ana.
9 EPS Ana.
Dec 2027
9 Rev. Ana.
9 EPS Ana.
Dec 2028
3 Rev. Ana.
4 EPS Ana.
Dec 2029
4 Rev. Ana.
3 EPS Ana.
Revenue
75.69B
est: 75.66B (+0.0%)
74.86B
est: 75.58B (-1.0%)
83.84B
est: 82.80B (+1.2%)
99.67B
92.63B – 106.51B
+20.4% YoY
111.88B
93.49B – 129.77B
+12.2% YoY
121.06B
106.47B – 135.24B
+8.2% YoY
139.00B
122.25B – 155.28B
+14.8% YoY
EBITDA
34.60B
est: 9.67B (+257.7%)
33.86B
est: 14.29B (+136.9%)
23.14B
est: 15.66B (+47.8%)
18.85B
17.52B – 20.14B
+20.4% YoY
21.16B
17.68B – 24.54B
+12.2% YoY
22.89B
20.13B – 25.57B
+8.2% YoY
26.29B
23.12B – 29.37B
+14.8% YoY
EBIT
32.72B
est: 7.89B (+314.8%)
31.34B
est: 12.59B (+148.9%)
20.30B
est: 13.79B (+47.2%)
16.60B
15.43B – 17.74B
+20.4% YoY
18.64B
15.57B – 21.62B
+12.2% YoY
20.17B
17.74B – 22.53B
+8.2% YoY
23.16B
20.37B – 25.87B
+14.8% YoY
Net Income
26.19B
est: 26.83B (-2.4%)
24.39B
est: 24.75B (-1.5%)
18.66B
est: 18.45B (+1.1%)
40.84B
36.51B – 42.68B
+121.4% YoY
48.70B
39.79B – 57.88B
+19.3% YoY
56.29B
47.48B – 64.86B
+15.6% YoY
— – —
-100.0% YoY
SGA
35.57B
est: 39.83B (-10.7%)
35.29B
est: 36.05B (-2.1%)
37.97B
est: 39.49B (-3.8%)
47.53B
44.17B – 50.79B
+20.4% YoY
53.35B
44.59B – 61.89B
+12.2% YoY
57.73B
50.78B – 64.49B
+8.2% YoY
66.29B
58.30B – 74.05B
+14.8% YoY
EPS
1,104.00
est: 1,130.86 (-2.4%)
1,028.03
est: 1,042.77 (-1.4%)
785.94
est: 777.15 (+1.1%)
1,720.41
1,538.18 – 1,797.91
+121.4% YoY
2,051.75
1,676.16 – 2,438.18
+19.3% YoY
2,371.44
1,999.96 – 2,732.53
+15.6% YoY
— – —
-100.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-07 B+ 3/5 4/5 3/5 4/5 4/5 2/5 2/5
2026-05-06 B+ 3/5 4/5 3/5 4/5 4/5 2/5 2/5
2026-05-04 B+ 3/5 4/5 3/5 4/5 4/5 2/5 2/5
2026-04-30 B+ 3/5 4/5 3/5 4/5 3/5 2/5 2/5
2026-04-29 B+ 3/5 4/5 3/5 4/5 3/5 2/5 2/5
2026-04-28 B+ 3/5 4/5 3/5 4/5 3/5 2/5 2/5
2026-04-27 B+ 3/5 4/5 3/5 4/5 3/5 2/5 2/5
2026-04-24 B 3/5 4/5 3/5 4/5 3/5 1/5 2/5
2026-04-23 B 3/5 4/5 3/5 4/5 3/5 1/5 2/5
2026-04-22 B 3/5 4/5 3/5 4/5 3/5 1/5 2/5
2026-04-21 B 3/5 4/5 3/5 4/5 3/5 1/5 2/5
2026-04-20 B 3/5 4/5 3/5 4/5 3/5 1/5 2/5
2026-04-17 B 3/5 4/5 3/5 4/5 3/5 1/5 2/5
2026-04-16 B 3/5 4/5 3/5 4/5 3/5 1/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
35.38B
OE per share TTM
1,490.50
Owner's Yield
5.13%
Maintenance CapEx ratio
0.82%
Maint CapEx / Avg PPE
7.4%

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.

ETF Ownership

Top ETFs holding this stock Held by 35 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Kodex Media&Entertainment 266360.KS 0.72% 160.4K 0.45%
2 Kodex KOSDAQ 150 229200.KS 0.21% 6.34M 0.25%
3 SAMSUNG KODEX KOSDAQ150 LEVERAGE ETF 233740.KS 0.07% 1.46M 0.64%
4 Samsung Kodex Fn Growth ETF 325010.KS 0.03% 28.7K 0.30%
5 Kodex KRX300 292190.KS 0.02% 9.1K 0.05%
6 Kodex MSCI Momentum 275280.KS 0.02% 3.8K 0.30%
7 iShares MSCI AC Far East ex-Japan Small Cap UCITS ETF ISFE.L 0.01% 9.7K 0.74%
8 Avantis Emerging Markets Small Cap Equity ETF AVEE 0.01% 12.1K 0.42%
9 iShares MSCI Emerging Markets Small-Cap ETF EEMS 0.01% 31.6K 0.72%
10 iShares MSCI EM Small Cap UCITS ETF IEMS.L 0.01% 27.4K 0.74%

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
94.88M
Shares Outstanding
23.74M

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
Jong oh An Executive Chairman & Chief Executive Officer male
Seongmin Jang MD & Development 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