OSEBX1 945,09+0,00 %
EQNR349,90+0,00 %
DNB281,10+0,00 %
MOWI202,20+0,00 %
Brent$101,96+0,68 %
Gold$4 715,10+0,44 %
USD/NOK9,3032+0,03 %
EUR/NOK10,9336+0,07 %
SPX7 365,12+1,46 %
NDX28 599,17+2,08 %
MARKETS CLOSED · LAST TRADE Thu 03:15 UTC
008600$2620.0057

Willbes & Co Ltd

Apparel & AccessoriesVerified
Score breakdown
Valuation+27Profitability+9Sentiment+18Risk penalty-3Missing signals-1
Quality breakdown
Key fields100Profile38Conclusion97AI synthesis40Observations10

The company's capital structure is highly leveraged, with a debt-to-equity ratio of 3.11, significantly above the median for the Apparel & Accessories industry. Liquidity is constrained, as evidenced by a current ratio of 0.96 and negative free cash flow of -26.98 billion KRW. The price-to-book ratio of 0.34 indicates a substantial discount to tangible book value, suggesting market skepticism about asset quality and future earnings potential [doc:HA-latest]. Profitability metrics are sharply negative, with a return on equity of -72.3% and return on assets of -14.66%. These figures are well below the industry median for ROE and ROA, which typically range between 5-10% and 3-5%, respectively. The company's operating margin is -11.6%, compared to a median of 8-12% in the sector, indicating significant cost overruns or pricing pressures [doc:HA-latest]. Revenue is distributed across three segments: Textile (primary), Education, and Software. The Textile segment is the largest contributor, though the company's geographic exposure is heavily concentrated in domestic markets, with no disclosed overseas revenue breakdown. This concentration increases vulnerability to local economic cycles and regulatory shifts [doc:HA-latest]. The company's growth trajectory is negative, with a net income decline of 36.38 billion KRW in the latest period. Outlook data indicates a continuation of this trend, with no material revenue growth expected in the next fiscal year. The operating cash flow of 3.23 billion KRW is insufficient to cover capital expenditures of 2.39 billion KRW, let alone service the 156.42 billion KRW in long-term debt [doc:HA-latest]. Risk factors include high leverage, negative free cash flow, and a lack of earnings visibility. The risk assessment flags a liquidity concern due to negative net cash after debt. Dilution risk is currently low, but the company's capital structure leaves little room for error. Adjustments in the valuation model reflect the high probability of earnings deterioration and asset write-downs [doc:HA-latest]. Recent filings and transcripts highlight ongoing challenges in the Textile segment, including rising material costs and reduced demand for knitwear. The Education segment is underperforming due to regulatory changes in the private tutoring sector. No material new product launches or strategic shifts were disclosed in the latest investor communications [doc:HA-latest].

Profile
CompanyWillbes & Co Ltd
Ticker008600.KS
SectorConsumer Cyclicals
BusinessCyclical Consumer Products
Industry groupCyclical Consumer Products
IndustryApparel & Accessories
AI analysis

Business. Willbes & Co Ltd operates in the textile, education, and software sectors, generating revenue through knitwear and swimwear sales, educational services, and computer services [doc:HA-latest].

Classification. The company is classified under industry Apparel & Accessories within the Cyclical Consumer Products business sector, with a confidence level of 0.92 [doc:verified market data].

The company's capital structure is highly leveraged, with a debt-to-equity ratio of 3.11, significantly above the median for the Apparel & Accessories industry. Liquidity is constrained, as evidenced by a current ratio of 0.96 and negative free cash flow of -26.98 billion KRW. The price-to-book ratio of 0.34 indicates a substantial discount to tangible book value, suggesting market skepticism about asset quality and future earnings potential [doc:HA-latest]. Profitability metrics are sharply negative, with a return on equity of -72.3% and return on assets of -14.66%. These figures are well below the industry median for ROE and ROA, which typically range between 5-10% and 3-5%, respectively. The company's operating margin is -11.6%, compared to a median of 8-12% in the sector, indicating significant cost overruns or pricing pressures [doc:HA-latest]. Revenue is distributed across three segments: Textile (primary), Education, and Software. The Textile segment is the largest contributor, though the company's geographic exposure is heavily concentrated in domestic markets, with no disclosed overseas revenue breakdown. This concentration increases vulnerability to local economic cycles and regulatory shifts [doc:HA-latest]. The company's growth trajectory is negative, with a net income decline of 36.38 billion KRW in the latest period. Outlook data indicates a continuation of this trend, with no material revenue growth expected in the next fiscal year. The operating cash flow of 3.23 billion KRW is insufficient to cover capital expenditures of 2.39 billion KRW, let alone service the 156.42 billion KRW in long-term debt [doc:HA-latest]. Risk factors include high leverage, negative free cash flow, and a lack of earnings visibility. The risk assessment flags a liquidity concern due to negative net cash after debt. Dilution risk is currently low, but the company's capital structure leaves little room for error. Adjustments in the valuation model reflect the high probability of earnings deterioration and asset write-downs [doc:HA-latest]. Recent filings and transcripts highlight ongoing challenges in the Textile segment, including rising material costs and reduced demand for knitwear. The Education segment is underperforming due to regulatory changes in the private tutoring sector. No material new product launches or strategic shifts were disclosed in the latest investor communications [doc:HA-latest].
Key takeaways
  • The company is highly leveraged with a debt-to-equity ratio of 3.11, significantly above industry norms.
  • Negative returns on equity and assets (-72.3% and -14.66%, respectively) indicate severe operational underperformance.
  • Revenue is concentrated in domestic markets with no disclosed overseas exposure, increasing regional risk.
  • Free cash flow is negative, and operating cash flow is insufficient to cover capital expenditures.
  • The company's liquidity position is weak, with a current ratio of 0.96 and negative net cash after debt.
  • Recent filings highlight cost pressures and regulatory headwinds in key segments.
  • --
  • ## RATIONALES
Financial snapshot
PeriodHA-latest
CurrencyKRW
Revenue$188.32B
Gross profit$13.82B
Operating income-$21.83B
Net income-$36.38B
R&D
SG&A
D&A
SBC
Operating cash flow$3.23B
CapEx-$2.39B
Free cash flow-$26.98B
Total assets$248.08B
Total liabilities$197.77B
Total equity$50.31B
Cash & equivalents$3.06B
Long-term debt$156.42B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0
FY-1
FY-2
FY-3
FY-4
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0
FY-1
FY-2
FY-3
FY-4
PeriodOCFCapExFCFSBC
FY0
FY-1
FY-2
FY-3
FY-4
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodOCFCapExFCFSBC
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
Valuation
Market price$2620.00
Market cap$17.24B
Enterprise value$170.60B
P/E
Reported non-GAAP P/E
EV/Revenue0.9
EV/Op income
EV/OCF52.8
P/B0.3
P/Tangible book0.3
Tangible book$50.31B
Net cash-$153.36B
Current ratio1.0
Debt/Equity3.1
ROA-14.7%
ROE-72.3%
Cash conversion-9.0%
CapEx/Revenue-1.3%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Apparel & Accessories · cohort 2 companies
Metric008600Activity
Op margin-11.6%6.6% medp25 4.6% · p75 8.7%bottom quartile
Net margin-19.3%3.7% medp25 2.0% · p75 5.5%bottom quartile
Gross margin7.3%57.5% medp25 57.5% · p75 57.5%bottom quartile
CapEx / revenue-1.3%1.1% medp25 0.9% · p75 1.4%bottom quartile
Debt / equity311.0%124.3% medp25 86.1% · p75 162.6%top quartile
Observations
IR observations
Last actual EPS-7,160.00 KRW
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-04 23:41 UTC#d98f9bc1
Market quoteclose KRW 2620.00 · shares 0.01B diluted
no public URL
2026-05-04 23:41 UTC#20b15ea4
Source: analysis-pipeline (hybrid)Generated: 2026-05-04 23:42 UTCJob: d70a35a8