看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 95.0x - 105.0x | 100.0x |
| Selected Fwd P/E Multiple | 65.2x - 72.0x | 68.6x |
| Fair Value | ₩11,960 - ₩13,219 | ₩12,590 |
| Upside | -44.5% - -38.7% | -41.6% |
| Benchmarks | - | Full Ticker |
| Inics Corp. | - | KOSDAQ:A452400 |
| HanJung Natural Connectivity System.co.,Ltd | - | KOSDAQ:A107640 |
| Mobile Appliance, Inc. | - | KOSDAQ:A087260 |
| TPC Co., Ltd. | - | KOSDAQ:A130740 |
| Sewon Co.,Ltd | - | KOSDAQ:A234100 |
| Daedong Gear Co., Ltd. | - | KOSDAQ:A008830 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A452400 | A107640 | A087260 | A130740 | A234100 | A008830 | |||
| KOSDAQ:A452400 | KOSDAQ:A107640 | KOSDAQ:A087260 | KOSDAQ:A130740 | KOSDAQ:A234100 | KOSDAQ:A008830 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | 39.3% | NM- | ||
| 3Y CAGR | -51.3% | NM- | -17.6% | NM- | 4.2% | -37.4% | ||
| Latest Twelve Months | -90.8% | 205.2% | -33.6% | 178.6% | 86.8% | -57.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.6% | -5.4% | 2.9% | -2.3% | 8.0% | 1.3% | ||
| Prior Fiscal Year | 9.3% | -13.5% | 4.2% | -2.4% | 2.7% | 1.0% | ||
| Latest Fiscal Year | 1.0% | 9.8% | 3.5% | 1.9% | 3.9% | 0.5% | ||
| Latest Twelve Months | 1.0% | 9.8% | 3.5% | 1.9% | 3.9% | 0.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 49.0x | 17.2x | 11.6x | 11.3x | 6.1x | 23.7x | ||
| Price / LTM Sales | 0.8x | 1.3x | 1.6x | 0.3x | 0.3x | 0.8x | ||
| LTM P/E Ratio | 77.6x | 13.7x | 45.9x | 13.5x | 8.6x | 165.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 8.6x | 13.7x | 77.6x | |||||
| Historical LTM P/E Ratio | 9.8x | 28.6x | 165.8x | |||||
| Selected P/E Multiple | 95.0x | 100.0x | 105.0x | |||||
| (x) LTM Net Income | 1,168 | 1,168 | 1,168 | |||||
| (=) Equity Value | 111,033 | 116,877 | 122,721 | |||||
| (/) Shares Outstanding | 9.0 | 9.0 | 9.0 | |||||
| Implied Value Range | 12,354.13 | 13,004.35 | 13,654.57 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 12,354.13 | 13,004.35 | 13,654.57 | 21,550.00 | ||||
| Upside / (Downside) | -42.7% | -39.7% | -36.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A452400 | A107640 | A087260 | A130740 | A234100 | A008830 | |
| Value of Common Equity | 79,556 | 239,583 | 64,227 | 20,309 | 69,456 | 193,681 | |
| (/) Shares Outstanding | 9.1 | 9.1 | 32.6 | 11.3 | 65.5 | 9.0 | |
| Implied Stock Price | 8,770.00 | 26,450.00 | 1,973.00 | 1,801.00 | 1,060.00 | 21,550.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8,770.00 | 26,450.00 | 1,973.00 | 1,801.00 | 1,060.00 | 21,550.00 | |
| Trading Currency | KRW | KRW | KRW | KRW | KRW | KRW | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |