Hotel Shilla Co.,Ltd

KOSE:A008770 Stock Report

Market Cap: ₩1.4t

Hotel ShillaLtd Future Growth

Future criteria checks 4/6

Hotel ShillaLtd is forecast to grow earnings and revenue by 118.1% and 9.6% per annum respectively. EPS is expected to grow by 113.2% per annum. Return on equity is forecast to be 13.3% in 3 years.

Key information

118.1%

Earnings growth rate

113.2%

EPS growth rate

Specialty Retail earnings growth65.5%
Revenue growth rate9.6%
Future return on equity13.3%
Analyst coverage

Good

Last updated20 Dec 2024

Recent future growth updates

Recent updates

Hotel Shilla Co.,Ltd (KRX:008770) Shares Could Be 31% Below Their Intrinsic Value Estimate

Apr 15
Hotel Shilla Co.,Ltd (KRX:008770) Shares Could Be 31% Below Their Intrinsic Value Estimate

Hotel ShillaLtd (KRX:008770) Might Be Having Difficulty Using Its Capital Effectively

Mar 28
Hotel ShillaLtd (KRX:008770) Might Be Having Difficulty Using Its Capital Effectively

We Think Hotel ShillaLtd's (KRX:008770) Healthy Earnings Might Be Conservative

Mar 12
We Think Hotel ShillaLtd's (KRX:008770) Healthy Earnings Might Be Conservative

Does Hotel ShillaLtd (KRX:008770) Have A Healthy Balance Sheet?

Mar 06
Does Hotel ShillaLtd (KRX:008770) Have A Healthy Balance Sheet?

Is Now An Opportune Moment To Examine Hotel Shilla Co.,Ltd (KRX:008770)?

May 02
Is Now An Opportune Moment To Examine Hotel Shilla Co.,Ltd (KRX:008770)?

Would Hotel ShillaLtd (KRX:008770) Be Better Off With Less Debt?

Apr 14
Would Hotel ShillaLtd (KRX:008770) Be Better Off With Less Debt?

Could The Hotel Shilla Co.,Ltd (KRX:008770) Ownership Structure Tell Us Something Useful?

Mar 21
Could The Hotel Shilla Co.,Ltd (KRX:008770) Ownership Structure Tell Us Something Useful?

How Does Hotel Shilla Co.,Ltd (KRX:008770) Fare As A Dividend Stock?

Feb 23
How Does Hotel Shilla Co.,Ltd (KRX:008770) Fare As A Dividend Stock?

Hotel Shilla Co.,Ltd's (KRX:008770) Intrinsic Value Is Potentially 23% Below Its Share Price

Jan 28
Hotel Shilla Co.,Ltd's (KRX:008770) Intrinsic Value Is Potentially 23% Below Its Share Price

Can You Imagine How Hotel ShillaLtd's (KRX:008770) Shareholders Feel About The 18% Share Price Increase?

Jan 04
Can You Imagine How Hotel ShillaLtd's (KRX:008770) Shareholders Feel About The 18% Share Price Increase?

What Type Of Shareholders Make Up Hotel Shilla Co.,Ltd's (KRX:008770) Share Registry?

Dec 14
What Type Of Shareholders Make Up Hotel Shilla Co.,Ltd's (KRX:008770) Share Registry?

Is Hotel ShillaLtd (KRX:008770) Using Too Much Debt?

Nov 18
Is Hotel ShillaLtd (KRX:008770) Using Too Much Debt?

Earnings and Revenue Growth Forecasts

KOSE:A008770 - Analysts future estimates and past financials data (KRW Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
12/31/20264,854,767107,332183,500227,50017
12/31/20254,515,34769,334169,620184,03019
12/31/20244,025,437-3,197120,775120,67815
9/30/20243,937,362-35,62326,08987,910N/A
6/30/20243,932,914-16,03470,732128,860N/A
3/31/20243,797,15329,46449,248100,123N/A
12/31/20233,568,46684,260187,779242,525N/A
9/30/20233,930,76041,297130,479188,204N/A
6/30/20234,280,79858,570183,623242,067N/A
3/31/20234,579,75210,726193,897255,330N/A
12/31/20224,922,009-50,164166,522220,460N/A
9/30/20224,751,94048,508105,206146,973N/A
6/30/20224,358,80133,37216,42347,741N/A
3/31/20224,146,36920,888118,220142,973N/A
12/31/20213,779,12927,06520,26942,341N/A
9/30/20213,491,172-104,18885,248114,466N/A
6/30/20213,402,029-131,522361,598399,268N/A
3/31/20212,971,539-211,357315,988355,270N/A
12/31/20203,188,065-283,410-99,482-51,667N/A
9/30/20203,890,141-131,813-149,811-102,311N/A
6/30/20204,485,883-75,652-297,994-247,435N/A
3/31/20205,317,78044,231-316,692-253,865N/A
12/31/20195,717,306169,730337,894403,721N/A
9/30/20195,366,192110,531425,017499,802N/A
6/30/20195,111,290130,051240,774320,105N/A
3/31/20194,931,382130,535197,744272,261N/A
12/31/20184,713,673110,32176,041153,867N/A
9/30/20184,412,906138,52078,216157,816N/A
6/30/20184,135,604103,917N/A300,536N/A
3/31/20183,761,61954,312N/A227,336N/A
12/31/20173,514,69625,285N/A207,159N/A
9/30/20173,557,17819,853N/A162,623N/A
6/30/20173,551,78618,055N/A36,743N/A
3/31/20173,704,96217,910N/A166,631N/A
12/31/20163,715,31127,830N/A120,823N/A
9/30/20163,628,35823,821N/A195,123N/A
6/30/20163,421,5373,163N/A191,937N/A
3/31/20163,312,09515,561N/A151,138N/A
12/31/20153,251,68018,482N/A121,994N/A
9/30/20153,217,73924,883N/A72,615N/A
6/30/20153,279,07871,621N/A102,676N/A
3/31/20153,143,43477,470N/A136,658N/A
12/31/20142,908,97773,483N/A122,099N/A
9/30/20142,688,96567,976N/A110,599N/A
6/30/20142,582,63849,960N/A176,285N/A
3/31/20142,413,07642,462N/A117,364N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: A008770 is forecast to become profitable over the next 3 years, which is considered faster growth than the savings rate (2.7%).

Earnings vs Market: A008770 is forecast to become profitable over the next 3 years, which is considered above average market growth.

High Growth Earnings: A008770 is expected to become profitable in the next 3 years.

Revenue vs Market: A008770's revenue (9.6% per year) is forecast to grow faster than the KR market (8.9% per year).

High Growth Revenue: A008770's revenue (9.6% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: A008770's Return on Equity is forecast to be low in 3 years time (13.3%).

Discover growth companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/01/01 00:57
End of Day Share Price 2024/12/30 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

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.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Hotel Shilla Co.,Ltd is covered by 38 analysts. 19 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Seyon ParkBarclays
Boyoung KimBNP Paribas Securities (Asia)
Ahyung ChoBofA Global Research