Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

Tonymoly

KOSE:A214420
Snowflake Description

Moderate growth potential with imperfect balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
A214420
KOSE
₩145B
Market Cap
  1. Home
  2. KR
  3. Household
Company description

Tonymoly Co., Ltd provides beauty care products under the TONYMOLY brand in South Korea and internationally. The last earnings update was 16 days ago. More info.


Add to Portfolio Compare Print
  • Tonymoly has significant price volatility in the past 3 months.
A214420 Share Price and Events
7 Day Returns
4.4%
KOSE:A214420
1.4%
KR Personal Products
1.9%
KR Market
1 Year Returns
-39%
KOSE:A214420
-24.6%
KR Personal Products
-21.8%
KR Market
A214420 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Tonymoly (A214420) 4.4% -26.5% -21.7% -39% -61% -
KR Personal Products 1.4% -9.7% -18% -24.6% -25.9% -38.4%
KR Market 1.9% -14.7% -19.6% -21.8% -19.8% -22%
1 Year Return vs Industry and Market
  • A214420 underperformed the Personal Products industry which returned -24.6% over the past year.
  • A214420 underperformed the Market in Korea (Republic of) which returned -21.8% over the past year.
Price Volatility
A214420
Industry
5yr Volatility vs Market

A214420 Value

 Is Tonymoly undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Tonymoly to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Tonymoly.

KOSE:A214420 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 2 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 9.1%
Perpetual Growth Rate 10-Year KR Government Bond Rate 3.4%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for KOSE:A214420
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year KR Govt Bond Rate 3.4%
Equity Risk Premium S&P Global 6.1%
Personal Products Unlevered Beta Simply Wall St/ S&P Global 0.59
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.594 (1 + (1- 30%) (71.4%))
0.927
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.93
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 3.43% + (0.927 * 6.07%)
9.06%

Discounted Cash Flow Calculation for KOSE:A214420 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Tonymoly is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

KOSE:A214420 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (KRW, Millions) Source Present Value
Discounted (@ 9.06%)
2020 5,000.00 Analyst x1 4,584.81
2021 5,000.00 Analyst x1 4,204.09
2022 5,051.45 Est @ 1.03% 3,894.65
2023 5,139.82 Est @ 1.75% 3,633.72
2024 5,255.64 Est @ 2.25% 3,407.07
2025 5,392.63 Est @ 2.61% 3,205.58
2026 5,546.51 Est @ 2.85% 3,023.27
2027 5,714.37 Est @ 3.03% 2,856.12
2028 5,894.23 Est @ 3.15% 2,701.38
2029 6,084.75 Est @ 3.23% 2,557.13
Present value of next 10 years cash flows ₩34,067.00
KOSE:A214420 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= ₩6,084.75 × (1 + 3.43%) ÷ (9.06% – 3.43%)
₩111,866.41
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ₩111,866.41 ÷ (1 + 9.06%)10
₩47,012.07
KOSE:A214420 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ₩34,067.00 + ₩47,012.07
₩81,079.07
Equity Value per Share
(KRW)
= Total value / Shares Outstanding
= ₩81,079.07 / 17.49
₩4636.31
KOSE:A214420 Discount to Share Price
Calculation Result
Value per share (KRW) From above. ₩4,636.31
Current discount Discount to share price of ₩8,300.00
= -1 x (₩8,300.00 - ₩4,636.31) / ₩4,636.31
-79%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of Tonymoly is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Tonymoly's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Tonymoly's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
KOSE:A214420 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-12-31) in KRW ₩-311.00
KOSE:A214420 Share Price ** KOSE (2020-04-03) in KRW ₩8300
Korea (Republic of) Personal Products Industry PE Ratio Median Figure of 24 Publicly-Listed Personal Products Companies 25.33x
Korea (Republic of) Market PE Ratio Median Figure of 1,311 Publicly-Listed Companies 12.31x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Tonymoly.

KOSE:A214420 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= KOSE:A214420 Share Price ÷ EPS (both in KRW)

= 8300 ÷ -311.00

-26.69x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Tonymoly is loss making, we can't compare its value to the KR Personal Products industry average.
  • Tonymoly is loss making, we can't compare the value of its earnings to the Korea (Republic of) market.
Price based on expected Growth
Does Tonymoly's expected growth come at a high price?
Raw Data
KOSE:A214420 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -26.69x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 2 Analysts
89.4%per year
Korea (Republic of) Personal Products Industry PEG Ratio Median Figure of 12 Publicly-Listed Personal Products Companies 1.21x
Korea (Republic of) Market PEG Ratio Median Figure of 356 Publicly-Listed Companies 0.71x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Tonymoly, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Tonymoly's assets?
Raw Data
KOSE:A214420 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-12-31) in KRW ₩5,664.17
KOSE:A214420 Share Price * KOSE (2020-04-03) in KRW ₩8300
Korea (Republic of) Personal Products Industry PB Ratio Median Figure of 40 Publicly-Listed Personal Products Companies 1.52x
Korea (Republic of) Market PB Ratio Median Figure of 1,954 Publicly-Listed Companies 0.84x
KOSE:A214420 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= KOSE:A214420 Share Price ÷ Book Value per Share (both in KRW)

= 8300 ÷ 5,664.17

1.47x

* Primary Listing of Tonymoly.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Tonymoly is good value based on assets compared to the KR Personal Products industry average.
X
Value checks
We assess Tonymoly's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Personal Products industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Personal Products industry average (and greater than 0)? (1 check)
  5. Tonymoly has a total score of 1/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

A214420 Future Performance

 How is Tonymoly expected to perform in the next 1 to 3 years based on estimates from 2 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
89.4%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Tonymoly expected to grow at an attractive rate?
  • Tonymoly's earnings growth is expected to exceed the low risk savings rate of 3.4%.
Growth vs Market Checks
  • Tonymoly's earnings growth is expected to exceed the Korea (Republic of) market average.
  • Tonymoly's revenue growth is positive but not above the Korea (Republic of) market average.
Annual Growth Rates Comparison
Raw Data
KOSE:A214420 Future Growth Rates Data Sources
Data Point Source Value (per year)
KOSE:A214420 Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 2 Analysts 89.4%
KOSE:A214420 Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 2 Analysts 5.5%
Korea (Republic of) Personal Products Industry Earnings Growth Rate Market Cap Weighted Average 18.7%
Korea (Republic of) Personal Products Industry Revenue Growth Rate Market Cap Weighted Average 7.5%
Korea (Republic of) Market Earnings Growth Rate Market Cap Weighted Average 27.8%
Korea (Republic of) Market Revenue Growth Rate Market Cap Weighted Average 7.1%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
KOSE:A214420 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below
All numbers in KRW Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
KOSE:A214420 Future Estimates Data
Date (Data in KRW Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2021-12-31 188,500 11,000 6,000 2
2020-12-31 165,000 9,000 6,000 1
2020-04-04
KOSE:A214420 Past Financials Data
Date (Data in KRW Millions) Revenue Cash Flow Net Income *
2019-12-31 172,027 1,758 -5,435
2019-09-30 177,087 -8,107 -5,785
2019-06-30 179,504 -9,437 -11,564
2019-03-31 179,392 -15,552 -13,647
2018-12-31 180,975 -13,854 -7,557
2018-09-30 179,355 14,060 -4,822
2018-06-30 183,040 2,952 -4,119
2018-03-31 186,503 7,887 -2,049
2017-12-31 205,732 -1,923 -5,506
2017-09-30 215,776 -19,271 -74
2017-06-30 228,103 -12,688 6,901
2017-03-31 235,848 -11,287 9,005

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Tonymoly's earnings are expected to grow significantly at over 20% yearly.
  • Tonymoly's revenue is expected to grow by 5.5% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
KOSE:A214420 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below

All data from Tonymoly Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

KOSE:A214420 Future Estimates Data
Date (Data in KRW Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2021-12-31 353.50 402.00 305.00 2.00
2020-12-31 340.00 340.00 340.00 1.00
2020-04-04
KOSE:A214420 Past Financials Data
Date (Data in KRW Millions) EPS *
2019-12-31 -311.00
2019-09-30 -330.81
2019-06-30 -661.25
2019-03-31 -780.35
2018-12-31 -432.00
2018-09-30 -275.32
2018-06-30 -234.71
2018-03-31 -115.82
2017-12-31 -313.00
2017-09-30 -4.18
2017-06-30 391.91
2017-03-31 514.67

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Tonymoly is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Tonymoly's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Korea (Republic of) market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Korea (Republic of) market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Tonymoly has a total score of 3/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

A214420 Past Performance

  How has Tonymoly performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Tonymoly's growth in the last year to its industry (Personal Products).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Tonymoly does not make a profit and their year on year earnings growth rate was negative over the past 5 years.
  • Unable to compare Tonymoly's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare Tonymoly's 1-year growth to the KR Personal Products industry average as it is not currently profitable.
Earnings and Revenue History
Tonymoly's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Tonymoly Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

KOSE:A214420 Past Revenue, Cash Flow and Net Income Data
Date (Data in KRW Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-12-31 172,026.78 -5,434.93 92,728.65
2019-09-30 177,087.17 -5,785.19 98,511.40
2019-06-30 179,504.02 -11,563.82 99,619.88
2019-03-31 179,392.39 -13,646.64 101,148.76
2018-12-31 180,974.83 -7,557.35 106,674.06
2018-09-30 179,354.87 -4,822.43 108,775.00
2018-06-30 183,040.12 -4,118.59 112,770.98
2018-03-31 186,502.76 -2,048.50 117,371.34
2017-12-31 205,732.33 -5,505.56 122,973.92
2017-09-30 215,776.03 -73.68 118,777.37
2017-06-30 228,103.41 6,900.81 114,885.72
2017-03-31 235,848.24 9,004.97 110,626.37
2016-12-31 233,120.69 12,900.00 105,165.59
2016-09-30 237,039.76 15,377.69 108,209.09
2016-06-30 234,476.15 14,842.15 107,644.92
2016-03-31 229,541.13 12,858.80 106,360.55
2015-12-31 219,924.76 13,437.51 100,462.88
2015-09-30 217,885.08 10,573.88 97,280.07
2014-12-31 205,149.67 11,614.18 87,447.49

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • It is difficult to establish if Tonymoly has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • It is difficult to establish if Tonymoly has efficiently used its assets last year compared to the KR Personal Products industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if Tonymoly improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess Tonymoly's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Personal Products industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Tonymoly has a total score of 0/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

A214420 Health

 How is Tonymoly's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Tonymoly's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Tonymoly is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Tonymoly's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Tonymoly's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 1.6x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Tonymoly Company Filings, last reported 3 months ago.

KOSE:A214420 Past Debt and Equity Data
Date (Data in KRW Millions) Total Equity Total Debt Cash & Short Term Investments
2019-12-31 98,577.76 76,410.15 60,631.88
2019-09-30 104,480.98 58,679.42 35,566.98
2019-06-30 102,468.04 57,545.34 20,751.78
2019-03-31 102,187.85 59,474.32 27,627.15
2018-12-31 105,523.03 57,346.61 30,277.81
2018-09-30 111,271.62 52,431.18 41,741.11
2018-06-30 115,257.19 52,124.62 41,053.84
2018-03-31 117,278.39 47,348.85 44,542.61
2017-12-31 114,181.04 41,106.26 30,711.87
2017-09-30 119,438.15 34,000.00 12,138.21
2017-06-30 122,690.81 24,000.00 9,844.24
2017-03-31 121,343.50 5,210.00 20,866.92
2016-12-31 127,100.78 4,000.00 43,339.56
2016-09-30 122,966.18 4,973.00 51,749.62
2016-06-30 119,415.52 5,775.00 59,810.38
2016-03-31 117,405.78 4,000.00 69,867.28
2015-12-31 117,017.54 4,000.00 65,947.45
2015-09-30 111,723.97 5,430.00 69,150.81
2014-12-31 49,625.36 10,035.00 22,103.80
  • Tonymoly's level of debt (77.5%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (20.1% vs 77.5% today).
  • Debt is not well covered by operating cash flow (2.3%, less than 20% of total debt).
  • Unable to confirm if the interest payments on Tonymoly's debt are well covered by earnings due to lack of past financial data.
X
Financial health checks
We assess Tonymoly's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Tonymoly has a total score of 2/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

A214420 Dividends

 What is Tonymoly's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
1.2%
Current annual income from Tonymoly dividends. Estimated to be 1% next year.
If you bought ₩2,000 of Tonymoly shares you are expected to receive ₩24 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Tonymoly's pays a lower dividend yield than the bottom 25% of dividend payers in Korea (Republic of) (1.25%).
  • Tonymoly's dividend is below the markets top 25% of dividend payers in Korea (Republic of) (3.9%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
KOSE:A214420 Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below
Korea (Republic of) Personal Products Industry Average Dividend Yield Market Cap Weighted Average of 18 Stocks 0.8%
Korea (Republic of) Market Average Dividend Yield Market Cap Weighted Average of 908 Stocks 2.9%
Korea (Republic of) Minimum Threshold Dividend Yield 10th Percentile 0.6%
Korea (Republic of) Bottom 25% Dividend Yield 25th Percentile 1.2%
Korea (Republic of) Top 25% Dividend Yield 75th Percentile 3.9%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

KOSE:A214420 Future Dividends Estimate Data
Date (Data in ₩) Dividend per Share (annual) Avg. No. Analysts
2021-12-31 75.00 2.00
2020-12-31 100.00 1.00
2020-04-04
KOSE:A214420 Past Annualized Dividends Data
Date (Data in ₩) Dividend per share (annual) Avg. Yield (%)
2019-11-14 100.000 0.992
2019-08-14 100.000 1.022

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • It is too early to tell whether Tonymoly has stable dividend payments.
  • Tonymoly only just started paying a dividend, it is too early to tell if payments are increasing.
Current Payout to shareholders
What portion of Tonymoly's earnings are paid to the shareholders as a dividend.
  • The company is paying a dividend however it is incurring a loss.
Future Payout to shareholders
  • Dividends after 3 years are expected to be well covered by earnings (4.7x coverage).
X
Income/ dividend checks
We assess Tonymoly's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.6%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Tonymoly afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Tonymoly has a total score of 1/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

A214420 Management

 What is the CEO of Tonymoly's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Yang Chang-Soo
TENURE AS CEO 4.4 years
CEO Bio

Mr. Yang Chang-Soo has been the Chief Executive Officer of TONYMOLY Co.,Ltd. since November 2015.

CEO Compensation
  • Insufficient data for Yang to compare compensation growth.
  • Insufficient data for Yang to establish whether their remuneration is reasonable compared to companies of similar size in .
Management Team

Yang Chang-Soo

TITLE
Chief Executive Officer
TENURE
4.4 yrs

Hae-Dong Bae

TITLE
Board of Directors

Jin-Hyung Bae

TITLE
Director
AGE
29
TENURE
4.1 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (₩) Value (₩)
X
Management checks
We assess Tonymoly's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Tonymoly has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

A214420 News

Simply Wall St News

A214420 Company Info

Description

Tonymoly Co., Ltd provides beauty care products under the TONYMOLY brand in South Korea and internationally. It offers skin care products, such as cleansing, serums, lotions, mist, sun care, eye care, lip treatment, and masks; make up for eyes, lips, and face; hair, hands, and feet products; and sheet, wash off, patches, and sleeping masks. The company also offers moisture sticks, tints, and perfume bars. Tonymoly Co., Ltd sells its products through its stores and online. The company was founded in 2006 and is based in Seoul, South Korea.

Details
Name: Tonymoly Co., Ltd
A214420
Exchange: KOSE
Founded: 2006
₩145,149,171,600
17,487,852
Website: http://tonystreet.com
Address: Tonymoly Co., Ltd
2557 Nambu Circular Road,
Seocho-gu,
Seoul,
South Korea
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
KOSE A214420 Common Stock Korea Stock Exchange KR KRW 10. Jul 2015
Number of employees
Current staff
Staff numbers
0
Tonymoly employees.
Industry
Personal Products
Household
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/04/04 17:22
End of day share price update: 2020/04/03 00:00
Last estimates confirmation: 2020/02/17
Last earnings filing: 2020/03/19
Last earnings reported: 2019/12/31
Last annual earnings reported: 2019/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.