View ValuationSHIFT UP 향후 성장Future 기준 점검 0/6SHIFT UP (는) 각각 연간 1% 및 3.4% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 0.07% 만큼 쇠퇴할 것으로 예상됩니다. 자기자본이익률은 3년 후 15.1% 로 예상됩니다.핵심 정보1.0%이익 성장률-0.065%EPS 성장률Entertainment 이익 성장29.8%매출 성장률3.4%향후 자기자본이익률15.10%애널리스트 커버리지Good마지막 업데이트13 May 2026최근 향후 성장 업데이트Major Estimate Revision • May 12Consensus EPS estimates increase by 28%The consensus outlook for earnings per share (EPS) in fiscal year 2026 has improved. 2026 revenue forecast increased from ₩200.8m to ₩209.5m. EPS estimate increased from ₩1,972 to ₩2,524 per share. Net income forecast to shrink 21% next year vs 51% growth forecast for Entertainment industry in South Korea . Consensus price target broadly unchanged at ₩38,131. Share price fell 9.6% to ₩30,150 over the past week.Price Target Changed • Apr 07Price target decreased by 8.1% to ₩42,746Down from ₩46,529, the current price target is an average from 13 analysts. New target price is 34% above last closing price of ₩31,950. Stock is down 31% over the past year. The company is forecast to post earnings per share of ₩3,064 for next year compared to ₩2,734 last year.Major Estimate Revision • Feb 13Consensus EPS estimates increase by 16%, revenue downgradedThe consensus outlook for fiscal year 2026 has been updated. 2026 revenue forecast fell from ₩226.5m to ₩221.7m. EPS estimate rose from ₩2,228 to ₩2,582. Net income forecast to shrink 22% next year vs 21% growth forecast for Entertainment industry in South Korea . Consensus price target down from ₩48,118 to ₩46,882. Share price rose 3.1% to ₩33,250 over the past week.Price Target Changed • Aug 13Price target decreased by 12% to ₩59,588Down from ₩67,588, the current price target is an average from 17 analysts. New target price is 48% above last closing price of ₩40,300. Stock is down 42% over the past year. The company is forecast to post earnings per share of ₩2,927 for next year compared to ₩2,734 last year.모든 업데이트 보기Recent updatesMajor Estimate Revision • May 12Consensus EPS estimates increase by 28%The consensus outlook for earnings per share (EPS) in fiscal year 2026 has improved. 2026 revenue forecast increased from ₩200.8m to ₩209.5m. EPS estimate increased from ₩1,972 to ₩2,524 per share. Net income forecast to shrink 21% next year vs 51% growth forecast for Entertainment industry in South Korea . Consensus price target broadly unchanged at ₩38,131. Share price fell 9.6% to ₩30,150 over the past week.공시 • Apr 25SHIFT UP Corporation to Report Q1, 2026 Results on May 11, 2026SHIFT UP Corporation announced that they will report Q1, 2026 results on May 11, 2026New Risk • Apr 16New major risk - Revenue and earnings growthEarnings are forecast to decline by an average of 0.9% per year for the foreseeable future. This is considered a major risk. Ultimately, shareholders want to see a good return on their investment and that generally comes from sharing in the company's profits. If profits are expected to decline, then in most cases the share price will decline over time as well. In addition, if the company pays dividends it will also likely need to reduce or cut them, striking a dual blow to total shareholder returns. Currently, the following risks have been identified for the company: Major Risks Earnings are forecast to decline by an average of 0.9% per year for the foreseeable future. High level of non-cash earnings (39% accrual ratio).Price Target Changed • Apr 07Price target decreased by 8.1% to ₩42,746Down from ₩46,529, the current price target is an average from 13 analysts. New target price is 34% above last closing price of ₩31,950. Stock is down 31% over the past year. The company is forecast to post earnings per share of ₩3,064 for next year compared to ₩2,734 last year.Buy Or Sell Opportunity • Mar 24Now 22% overvaluedOver the last 90 days, the stock has fallen 18% to ₩30,050. The fair value is estimated to be ₩24,692, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has grown by 39% over the last 3 years. Meanwhile, the company has become profitable. Revenue is forecast to decline by 15% in 2 years. Earnings are forecast to decline by 25% in the next 2 years.공시 • Mar 10SHIFT UP Corporation (KOSE:A462870) announces an Equity Buyback for KRW 20,000 million worth of its shares.SHIFT UP Corporation (KOSE:A462870) announces a share repurchase program. Under the program, the company will repurchase up to KRW 20,000 million worth of its shares pursuant to a contract with NH Investment & Securities Co.,Ltd. The purpose of the program is enhancing shareholder value. The repurchase program will expire on September 10, 2026. As of March 11, 2026, the company had 957,955 shares within scope available for dividend treasury through other repurchase.Valuation Update With 7 Day Price Move • Mar 04Investor sentiment deteriorates as stock falls 16%After last week's 16% share price decline to ₩28,200, the stock trades at a forward P/E ratio of 11x. Average forward P/E is 14x in the Entertainment industry in South Korea. Total loss to shareholders of 52% over the past year. Simply Wall St's valuation model estimates the intrinsic value at ₩28,232 per share.Major Estimate Revision • Feb 13Consensus EPS estimates increase by 16%, revenue downgradedThe consensus outlook for fiscal year 2026 has been updated. 2026 revenue forecast fell from ₩226.5m to ₩221.7m. EPS estimate rose from ₩2,228 to ₩2,582. Net income forecast to shrink 22% next year vs 21% growth forecast for Entertainment industry in South Korea . Consensus price target down from ₩48,118 to ₩46,882. Share price rose 3.1% to ₩33,250 over the past week.공시 • Feb 12SHIFT UP Corporation, Annual General Meeting, Mar 26, 2026SHIFT UP Corporation, Annual General Meeting, Mar 26, 2026, at 09:01 Tokyo Standard Time. Location: conference room, 22, teheran-ro 7-gil, gangnam-gu, seoul South Korea분석 기사 • Jan 29SHIFT UP Corporation's (KRX:462870) Prospects Need A Boost To Lift SharesSHIFT UP Corporation's ( KRX:462870 ) price-to-earnings (or "P/E") ratio of 11.2x might make it look like a buy right...분석 기사 • Dec 16SHIFT UP (KRX:462870) Is Investing Its Capital With Increasing EfficiencyDid you know there are some financial metrics that can provide clues of a potential multi-bagger? Firstly, we'd want to...분석 기사 • Nov 20Why SHIFT UP's (KRX:462870) Earnings Are Weaker Than They SeemDespite posting strong earnings, SHIFT UP Corporation's ( KRX:462870 ) stock didn't move much over the last week. We...Reported Earnings • Nov 19Third quarter 2025 earnings released: EPS: ₩945 (vs ₩406 in 3Q 2024)Third quarter 2025 results: EPS: ₩945 (up from ₩406 in 3Q 2024). Revenue: ₩75.5b (up 30% from 3Q 2024). Net income: ₩54.6b (up 133% from 3Q 2024). Profit margin: 72% (up from 41% in 3Q 2024). The increase in margin was primarily driven by lower expenses. Revenue is forecast to stay flat during the next 3 years compared to a 14% growth forecast for the Entertainment industry in South Korea.분석 기사 • Oct 19A Look At The Fair Value Of SHIFT UP Corporation (KRX:462870)Key Insights Using the 2 Stage Free Cash Flow to Equity, SHIFT UP fair value estimate is ₩43,935 With ₩38,050 share...분석 기사 • Aug 25Returns On Capital Are A Standout For SHIFT UP (KRX:462870)Finding a business that has the potential to grow substantially is not easy, but it is possible if we look at a few key...Price Target Changed • Aug 13Price target decreased by 12% to ₩59,588Down from ₩67,588, the current price target is an average from 17 analysts. New target price is 48% above last closing price of ₩40,300. Stock is down 42% over the past year. The company is forecast to post earnings per share of ₩2,927 for next year compared to ₩2,734 last year.분석 기사 • Jun 26Calculating The Fair Value Of SHIFT UP Corporation (KRX:462870)Key Insights The projected fair value for SHIFT UP is ₩41,304 based on 2 Stage Free Cash Flow to Equity Current share...공시 • Apr 18SHIFT UP Corporation to Report Q1, 2025 Results on May 12, 2025SHIFT UP Corporation announced that they will report Q1, 2025 results on May 12, 2025공시 • Feb 11SHIFT UP Corporation, Annual General Meeting, Mar 27, 2025SHIFT UP Corporation, Annual General Meeting, Mar 27, 2025, at 09:01 Tokyo Standard Time. Location: conference room, 22, teheran-ro 7-gil, gangnam-gu, seoul South Korea이익 및 매출 성장 예측KOSE:A462870 - 애널리스트 향후 추정치 및 과거 재무 데이터 (KRW Millions)날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수12/31/2028365,123210,025166,240171,1001012/31/2027225,444135,759103,833103,8131112/31/2026210,665124,916119,000128,583812/31/2025297,670168,900153,500188,950109/30/2025293,606192,310147,118148,729N/A6/30/2025276,124161,166148,134150,445N/A3/31/2025228,944150,120160,780165,387N/A12/31/2024224,085147,973108,048114,147N/A9/30/2024206,413121,062120,134126,270N/A3/31/2024161,070106,595122,336124,508N/A12/31/2023168,594106,69199,566100,440N/A12/31/202266,073-7,133-22,303-21,329N/A12/31/202117,178-18,618-18,018-16,638N/A12/31/202028,325-11,239-11,978-10,653N/A12/31/201915,937-2,877-989680N/A12/31/201813,9542,267N/A4,435N/A더 보기애널리스트 향후 성장 전망수입 대 저축률: A462870 의 연간 예상 수익 증가율(1%)이 saving rate(3.1%) 미만입니다.수익 vs 시장: A462870 의 연간 수익(1%)이 KR 시장(31%)보다 느리게 성장할 것으로 예상됩니다.고성장 수익: A462870 의 수입은 증가할 것으로 예상되지만 상당히 증가하지는 않을 것입니다.수익 대 시장: A462870 의 수익(연간 3.4%)이 KR 시장(연간 15.1%)보다 느리게 성장할 것으로 예상됩니다.고성장 매출: A462870 의 수익(연간 3.4%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.주당순이익 성장 예측향후 자기자본이익률미래 ROE: A462870의 자본 수익률은 3년 후 15.1%로 낮을 것으로 예상됩니다.성장 기업 찾아보기7D1Y7D1Y7D1YMedia 산업의 고성장 기업.View Past Performance기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2026/05/20 03:39종가2026/05/20 00:00수익2025/09/30연간 수익2024/12/31데이터 소스당사의 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 재무제표10년손익계산서현금흐름표대차대조표SEC 양식 10-KSEC 양식 10-Q분석가 컨센서스 추정치+3년재무 예측분석가 목표주가분석가 리서치 보고서Blue Matrix시장 가격30년주가배당, 분할 및 기타 조치ICE 시장 데이터SEC 양식 S-1지분 구조10년주요 주주내부자 거래SEC 양식 4SEC 양식 13D경영진10년리더십 팀이사회SEC 양식 10-KSEC 양식 DEF 14A주요 개발10년회사 공시SEC 양식 8-K* 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 스노우플레이크이 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 지표산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.분석가 소스SHIFT UP Corporation는 18명의 분석가가 다루고 있습니다. 이 중 11명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관Joshua KimCGS InternationalJosh YangCitigroup IncAlicia YapCitigroup Inc15명의 분석가 더 보기
Major Estimate Revision • May 12Consensus EPS estimates increase by 28%The consensus outlook for earnings per share (EPS) in fiscal year 2026 has improved. 2026 revenue forecast increased from ₩200.8m to ₩209.5m. EPS estimate increased from ₩1,972 to ₩2,524 per share. Net income forecast to shrink 21% next year vs 51% growth forecast for Entertainment industry in South Korea . Consensus price target broadly unchanged at ₩38,131. Share price fell 9.6% to ₩30,150 over the past week.
Price Target Changed • Apr 07Price target decreased by 8.1% to ₩42,746Down from ₩46,529, the current price target is an average from 13 analysts. New target price is 34% above last closing price of ₩31,950. Stock is down 31% over the past year. The company is forecast to post earnings per share of ₩3,064 for next year compared to ₩2,734 last year.
Major Estimate Revision • Feb 13Consensus EPS estimates increase by 16%, revenue downgradedThe consensus outlook for fiscal year 2026 has been updated. 2026 revenue forecast fell from ₩226.5m to ₩221.7m. EPS estimate rose from ₩2,228 to ₩2,582. Net income forecast to shrink 22% next year vs 21% growth forecast for Entertainment industry in South Korea . Consensus price target down from ₩48,118 to ₩46,882. Share price rose 3.1% to ₩33,250 over the past week.
Price Target Changed • Aug 13Price target decreased by 12% to ₩59,588Down from ₩67,588, the current price target is an average from 17 analysts. New target price is 48% above last closing price of ₩40,300. Stock is down 42% over the past year. The company is forecast to post earnings per share of ₩2,927 for next year compared to ₩2,734 last year.
Major Estimate Revision • May 12Consensus EPS estimates increase by 28%The consensus outlook for earnings per share (EPS) in fiscal year 2026 has improved. 2026 revenue forecast increased from ₩200.8m to ₩209.5m. EPS estimate increased from ₩1,972 to ₩2,524 per share. Net income forecast to shrink 21% next year vs 51% growth forecast for Entertainment industry in South Korea . Consensus price target broadly unchanged at ₩38,131. Share price fell 9.6% to ₩30,150 over the past week.
공시 • Apr 25SHIFT UP Corporation to Report Q1, 2026 Results on May 11, 2026SHIFT UP Corporation announced that they will report Q1, 2026 results on May 11, 2026
New Risk • Apr 16New major risk - Revenue and earnings growthEarnings are forecast to decline by an average of 0.9% per year for the foreseeable future. This is considered a major risk. Ultimately, shareholders want to see a good return on their investment and that generally comes from sharing in the company's profits. If profits are expected to decline, then in most cases the share price will decline over time as well. In addition, if the company pays dividends it will also likely need to reduce or cut them, striking a dual blow to total shareholder returns. Currently, the following risks have been identified for the company: Major Risks Earnings are forecast to decline by an average of 0.9% per year for the foreseeable future. High level of non-cash earnings (39% accrual ratio).
Price Target Changed • Apr 07Price target decreased by 8.1% to ₩42,746Down from ₩46,529, the current price target is an average from 13 analysts. New target price is 34% above last closing price of ₩31,950. Stock is down 31% over the past year. The company is forecast to post earnings per share of ₩3,064 for next year compared to ₩2,734 last year.
Buy Or Sell Opportunity • Mar 24Now 22% overvaluedOver the last 90 days, the stock has fallen 18% to ₩30,050. The fair value is estimated to be ₩24,692, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has grown by 39% over the last 3 years. Meanwhile, the company has become profitable. Revenue is forecast to decline by 15% in 2 years. Earnings are forecast to decline by 25% in the next 2 years.
공시 • Mar 10SHIFT UP Corporation (KOSE:A462870) announces an Equity Buyback for KRW 20,000 million worth of its shares.SHIFT UP Corporation (KOSE:A462870) announces a share repurchase program. Under the program, the company will repurchase up to KRW 20,000 million worth of its shares pursuant to a contract with NH Investment & Securities Co.,Ltd. The purpose of the program is enhancing shareholder value. The repurchase program will expire on September 10, 2026. As of March 11, 2026, the company had 957,955 shares within scope available for dividend treasury through other repurchase.
Valuation Update With 7 Day Price Move • Mar 04Investor sentiment deteriorates as stock falls 16%After last week's 16% share price decline to ₩28,200, the stock trades at a forward P/E ratio of 11x. Average forward P/E is 14x in the Entertainment industry in South Korea. Total loss to shareholders of 52% over the past year. Simply Wall St's valuation model estimates the intrinsic value at ₩28,232 per share.
Major Estimate Revision • Feb 13Consensus EPS estimates increase by 16%, revenue downgradedThe consensus outlook for fiscal year 2026 has been updated. 2026 revenue forecast fell from ₩226.5m to ₩221.7m. EPS estimate rose from ₩2,228 to ₩2,582. Net income forecast to shrink 22% next year vs 21% growth forecast for Entertainment industry in South Korea . Consensus price target down from ₩48,118 to ₩46,882. Share price rose 3.1% to ₩33,250 over the past week.
공시 • Feb 12SHIFT UP Corporation, Annual General Meeting, Mar 26, 2026SHIFT UP Corporation, Annual General Meeting, Mar 26, 2026, at 09:01 Tokyo Standard Time. Location: conference room, 22, teheran-ro 7-gil, gangnam-gu, seoul South Korea
분석 기사 • Jan 29SHIFT UP Corporation's (KRX:462870) Prospects Need A Boost To Lift SharesSHIFT UP Corporation's ( KRX:462870 ) price-to-earnings (or "P/E") ratio of 11.2x might make it look like a buy right...
분석 기사 • Dec 16SHIFT UP (KRX:462870) Is Investing Its Capital With Increasing EfficiencyDid you know there are some financial metrics that can provide clues of a potential multi-bagger? Firstly, we'd want to...
분석 기사 • Nov 20Why SHIFT UP's (KRX:462870) Earnings Are Weaker Than They SeemDespite posting strong earnings, SHIFT UP Corporation's ( KRX:462870 ) stock didn't move much over the last week. We...
Reported Earnings • Nov 19Third quarter 2025 earnings released: EPS: ₩945 (vs ₩406 in 3Q 2024)Third quarter 2025 results: EPS: ₩945 (up from ₩406 in 3Q 2024). Revenue: ₩75.5b (up 30% from 3Q 2024). Net income: ₩54.6b (up 133% from 3Q 2024). Profit margin: 72% (up from 41% in 3Q 2024). The increase in margin was primarily driven by lower expenses. Revenue is forecast to stay flat during the next 3 years compared to a 14% growth forecast for the Entertainment industry in South Korea.
분석 기사 • Oct 19A Look At The Fair Value Of SHIFT UP Corporation (KRX:462870)Key Insights Using the 2 Stage Free Cash Flow to Equity, SHIFT UP fair value estimate is ₩43,935 With ₩38,050 share...
분석 기사 • Aug 25Returns On Capital Are A Standout For SHIFT UP (KRX:462870)Finding a business that has the potential to grow substantially is not easy, but it is possible if we look at a few key...
Price Target Changed • Aug 13Price target decreased by 12% to ₩59,588Down from ₩67,588, the current price target is an average from 17 analysts. New target price is 48% above last closing price of ₩40,300. Stock is down 42% over the past year. The company is forecast to post earnings per share of ₩2,927 for next year compared to ₩2,734 last year.
분석 기사 • Jun 26Calculating The Fair Value Of SHIFT UP Corporation (KRX:462870)Key Insights The projected fair value for SHIFT UP is ₩41,304 based on 2 Stage Free Cash Flow to Equity Current share...
공시 • Apr 18SHIFT UP Corporation to Report Q1, 2025 Results on May 12, 2025SHIFT UP Corporation announced that they will report Q1, 2025 results on May 12, 2025
공시 • Feb 11SHIFT UP Corporation, Annual General Meeting, Mar 27, 2025SHIFT UP Corporation, Annual General Meeting, Mar 27, 2025, at 09:01 Tokyo Standard Time. Location: conference room, 22, teheran-ro 7-gil, gangnam-gu, seoul South Korea