HYBE Co., Ltd.

KOSE:A352820 주식 리포트

시가총액: ₩8.9t

HYBE 향후 성장

Future 기준 점검 3/6

HYBE (는) 각각 연간 88.1% 및 10.5% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 86.7% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 10.9% 로 예상됩니다.

핵심 정보

88.1%

이익 성장률

86.72%

EPS 성장률

Entertainment 이익 성장29.0%
매출 성장률10.5%
향후 자기자본이익률10.95%
애널리스트 커버리지

Good

마지막 업데이트01 Jun 2026

최근 향후 성장 업데이트

Recent updates

내러티브 업데이트 • Jun 04

A352820: Share Repurchase Plan Will Support Future Compensation Driven Upside Potential

Analysts now see HYBE's fair value price target at ₩323,860.83, slightly lower than the prior ₩324,956.31. This reflects adjusted assumptions for revenue growth, profit margins and future P/E, while keeping the overall outlook broadly consistent.
내러티브 업데이트 • May 21

A352820: Share Repurchase And Content Distribution Will Support Future Repricing Potential

Analysts have revised their price target for HYBE from about ₩511,989 to roughly ₩459,400, reflecting updated assumptions for slightly lower fair value along with adjusted views on revenue growth, profit margins, and future P/E levels. What's in the News HYBE Co., Ltd.
내러티브 업데이트 • May 04

A352820: Share Repurchase Program Will Support Future Upside Potential

HYBE's implied fair value price target has been revised from ₩388,288 to ₩324,956 as analysts update their assumptions for revenue growth, profit margin and future P/E multiples. What's in the News HYBE's Board of Directors authorized a share buyback plan on February 12, 2026, signaling an intention to repurchase stock under a defined program (Key Developments).
내러티브 업데이트 • Apr 20

A352820: Share Repurchase Plan Will Support Future Repricing Potential

Analysts have slightly trimmed their HYBE fair value estimate from ₩519,480.88 to ₩511,988.62 as they update assumptions around the discount rate, revenue growth, profit margin and future P/E, and use these revised inputs to refresh their overall price target framework. What's in the News The Board of Directors of HYBE Co., Ltd.
내러티브 업데이트 • Apr 06

A352820: Share Repurchase Plan Will Support Equity Rerating Potential

Analysts have adjusted their fair value estimate for HYBE from ₩500,000 to about ₩519,481. This change reflects updated views on discount rates, revenue growth, profit margins and future P/E assumptions.
내러티브 업데이트 • Mar 22

A352820: Share Repurchase And Higher Profit Margins Will Support Future Upside

Analysts have lifted their fair value estimate for HYBE from around ₩377,000 to about ₩388,000 per share. They cite updated assumptions for revenue growth, profit margins, discount rate and future P/E as the key drivers of the new price target framework.
내러티브 업데이트 • Mar 07

A352820: Higher Margin Outlook And Buyback Program Will Support Equity Re rating

Analysts have raised their HYBE price target from ₩420,000 to ₩500,000, citing expectations for a higher profit margin and a richer future P/E multiple, while also factoring in a slightly higher discount rate and more moderate revenue growth assumptions. What's in the News HYBE announced a share repurchase program to buy back up to 546,120 shares, with the stated purpose of securing financial resources for performance compensation for executives and employees, and an expiration date of April 13, 2026 (company announcement).
내러티브 업데이트 • Feb 21

A352820: Share Repurchase And Improved Margins Will Support Balanced Future Outlook

Analysts now see higher upside for HYBE, lifting their fair value estimate from ₩334,513.75 to ₩377,070.90 as they factor in a slightly lower discount rate, more conservative revenue growth, higher profit margin assumptions, and a modestly higher future P/E multiple. What's in the News HYBE Co., Ltd.
내러티브 업데이트 • Feb 07

A352820: Higher Growth Assumptions And Lower Discount Rate Will Support Balanced Outlook

Analysts now place HYBE's fair value at ₩334,513.75, up from ₩243,783.99, citing updated assumptions for revenue growth of 26.91%, a profit margin of 11.70%, a discount rate of 9.12% and a future P/E of 28.00x. Valuation Changes Fair Value: The updated estimate has moved from ₩243,783.99 to ₩334,513.75, reflecting a higher implied valuation per share.
내러티브 업데이트 • Jan 24

A352820: Higher Margins And P/E Assumptions Will Support Measured Future Upside

Analysts have raised their price target on HYBE from ₩368,840 to about ₩398,346, citing updated assumptions around slightly higher revenue growth, profit margins and future P/E estimates, along with a modestly lower discount rate. Valuation Changes Fair Value: Updated internal fair value estimate increased from ₩368,840 to about ₩398,346, representing a modest upward shift in the target level.
내러티브 업데이트 • Jan 09

A352820: Firmer Profitability Outlook Will Support A More Compelling Equity Story

Analysts have kept their fair value estimate for HYBE steady at ₩420,000, while fine tuning assumptions around discount rate, revenue growth, profit margin and future P/E to reflect updated views on the company’s earnings power and risk profile. Valuation Changes Fair Value Estimate: Kept steady at ₩420,000, indicating no change in the central valuation anchor used in the model.
분석 기사 • Jan 07

HYBE (KRX:352820) Might Be Having Difficulty Using Its Capital Effectively

To find a multi-bagger stock, what are the underlying trends we should look for in a business? In a perfect world, we'd...
내러티브 업데이트 • Dec 25

A352820: Improved Profitability Assumptions Will Support A More Attractive Equity Story

Analysts have raised their price target on HYBE from ₩390,000 to ₩420,000, citing expectations for stronger top line growth, improved profitability, and a lower perceived risk profile. This is seen as supporting a richer fundamental outlook despite a more moderate future earnings multiple.
내러티브 업데이트 • Dec 10

A352820: Faster Revenue And Margin Expansion Are Expected To Drive Future Upside

Analysts have raised their price target on HYBE by approximately ₩6,360 to reflect expectations of slightly faster revenue growth, improving profit margins, and a marginally lower future P/E multiple. Valuation Changes The fair value estimate increased slightly from approximately ₩362,480 to ₩368,840, reflecting a modestly higher intrinsic valuation.
분석 기사 • Dec 04

These 4 Measures Indicate That HYBE (KRX:352820) Is Using Debt Reasonably Well

Howard Marks put it nicely when he said that, rather than worrying about share price volatility, 'The possibility of...
내러티브 업데이트 • Nov 26

A352820: Improved Profit Margins Are Expected To Drive Future Upside

Analysts have raised HYBE's price target significantly from ₩343,875 to ₩362,480. They cite expectations for robust revenue growth and improved profit margins.
분석 기사 • Nov 14

HYBE Co., Ltd.'s (KRX:352820) Share Price Not Quite Adding Up

HYBE Co., Ltd.'s ( KRX:352820 ) price-to-sales (or "P/S") ratio of 5.1x may look like a poor investment opportunity...
내러티브 업데이트 • Nov 11

A352820: Revenue Improvement Is Expected To Outweigh Margin Pressure Ahead

Analysts have raised their price target for HYBE from ₩336,375 to ₩343,875, citing modestly improved forecasts for revenue growth. This slightly offsets a lower projected profit margin and a higher discount rate.
내러티브 업데이트 • Oct 28

Global Fandom Economy And Weverse Engagement Will Expand International Markets

Analysts have increased their price target for HYBE from ₩330,125 to ₩336,375, citing subtle improvements in discount rate assumptions as well as ongoing confidence in the company's growth outlook. Valuation Changes Fair Value Estimate has increased slightly from ₩330,125 to ₩336,375.
내러티브 업데이트 • Sep 05

Global Fandom Economy And Weverse Engagement Will Expand International Markets

HYBE's fair value outlook remains stable, as both its future P/E and discount rate changed only marginally, leaving the consensus analyst price target effectively unchanged at ₩330,125. Valuation Changes Summary of Valuation Changes for HYBE The Consensus Analyst Price Target remained effectively unchanged, at ₩330125.
분석 기사 • Jul 11

Here's Why HYBE (KRX:352820) Can Manage Its Debt Responsibly

Some say volatility, rather than debt, is the best way to think about risk as an investor, but Warren Buffett famously...
분석 기사 • Jun 12

HYBE (KRX:352820) Might Be Having Difficulty Using Its Capital Effectively

If you're not sure where to start when looking for the next multi-bagger, there are a few key trends you should keep an...
User avatar
새로운 내러티브 • Dec 03

BTS Return, KATSEYE Launch, And Weverse Monetization Will Drive Revenue And Enhance Profitability

BTS's return boosts revenue and earnings, enhancing album sales, streaming, and concert revenues significantly.

이익 및 매출 성장 예측

KOSE:A352820 - 애널리스트 향후 추정치 및 과거 재무 데이터 (KRW Millions)
날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수
12/31/20284,351,616464,625626,929636,68621
12/31/20274,048,755401,631573,800644,76525
12/31/20264,343,547183,623419,186480,78521
3/31/20262,847,605-455,934184,298250,861N/A
12/31/20252,649,870-237,28048,830107,484N/A
9/30/20252,659,862-853101,001153,556N/A
6/30/20252,460,52955,787199,493246,112N/A
3/31/20252,395,34452,320161,244226,353N/A
12/31/20242,255,6499,38088,180151,599N/A
9/30/20242,137,834-18,868249,036312,534N/A
6/30/20242,147,84677,446131,781246,283N/A
3/31/20242,128,372180,19390,324182,004N/A
12/31/20232,178,088187,253219,852310,627N/A
9/30/20232,102,94776,821102,736166,649N/A
6/30/20232,010,58763,711211,358226,681N/A
3/31/20231,901,81544,072336,673359,463N/A
12/31/20221,776,15452,321321,229347,125N/A
9/30/20221,700,637271,350260,690301,263N/A
6/30/20221,596,175229,677161,893209,233N/A
3/31/20221,362,567152,240127,560211,671N/A
12/31/20211,255,926136,80182,660177,258N/A
9/30/20211,108,642113,39726,127161,008N/A
6/30/2021959,23191,17164,460184,649N/A
3/31/2021836,06488,33167,231138,352N/A
12/31/2020796,28385,72164,450116,677N/A
9/30/2020619,18274,81382,64892,242N/A
6/30/2020561,11666,35696,949107,405N/A
3/31/2020565,72568,62662,47770,678N/A
12/31/2019587,22473,823N/A91,714N/A
12/31/2018301,372-70,466N/A74,687N/A

애널리스트 향후 성장 전망

수입 대 저축률: A352820 은 향후 3년 동안 수익을 낼 것으로 예상되며, 이는 절약률(3.1%)보다 빠른 성장으로 간주됩니다.

수익 vs 시장: A352820 (는) 향후 3년 동안 평균 시장 성장보다 높은 수익을 올릴 것으로 예상됩니다.

고성장 수익: A352820 향후 3년 내에 수익을 낼 것으로 예상됩니다.

수익 대 시장: A352820 의 수익(연간 10.5%)이 KR 시장(연간 16.6%)보다 느리게 성장할 것으로 예상됩니다.

고성장 매출: A352820 의 수익(연간 10.5%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.

주당순이익 성장 예측

향후 자기자본이익률

미래 ROE: A352820의 자본 수익률은 3년 후 10.9%로 낮을 것으로 예상됩니다.

성장 기업 찾아보기

7D

1Y

7D

1Y

7D

1Y

기업 분석 및 재무 데이터 상태

데이터최종 업데이트 (UTC 시간)
기업 분석2026/06/10 16:13
종가2026/06/10 00:00
수익2026/03/31
연간 수익2025/12/31

데이터 소스

당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.

패키지데이터기간미국 소스 예시 *
기업 재무제표10년
  • 손익계산서
  • 현금흐름표
  • 대차대조표
분석가 컨센서스 추정치+3년
  • 재무 예측
  • 분석가 목표주가
시장 가격30년
  • 주가
  • 배당, 분할 및 기타 조치
지분 구조10년
  • 주요 주주
  • 내부자 거래
경영진10년
  • 리더십 팀
  • 이사회
주요 개발10년
  • 회사 공시

* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.

별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.

분석 모델 및 스노우플레이크

이 보고서를 생성하는 데 사용된 분석 모델에 대한 자세한 내용은 당사의 Github 페이지에서 확인하실 수 있습니다. 또한 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공합니다.

Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.

산업 및 섹터 지표

산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.

분석가 소스

HYBE Co., Ltd.는 40명의 분석가가 다루고 있습니다. 이 중 25명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.

분석가기관
Min-joo KangBernstein
Sun Jung LeeBofA Global Research
Ji Woo OhCGS International