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 Ps Multiple | 0.4x - 0.5x | 0.4x |
| Selected Fwd Ps Multiple | 0.4x - 0.4x | 0.4x |
| Fair Value | ₩784.63 - ₩867.22 | ₩825.93 |
| Upside | 50.9% - 66.8% | 58.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Eyesvision Corp. | - | KOSDAQ:A031310 |
| FINEDIGITAL Inc. | - | KOSDAQ:A038950 |
| Yw Company Limited | - | KOSDAQ:A051390 |
| Inno Instrument Inc. | - | KOSDAQ:A215790 |
| WooriNet, Inc. | - | KOSDAQ:A115440 |
| Taihan Fiber Optics Co., Ltd | - | KOSDAQ:A010170 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A031310 | A038950 | A051390 | A215790 | A115440 | A010170 | |||
| KOSDAQ:A031310 | KOSDAQ:A038950 | KOSDAQ:A051390 | KOSDAQ:A215790 | KOSDAQ:A115440 | KOSDAQ:A010170 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 6.8% | -5.9% | -3.0% | -2.5% | 12.3% | -0.2% | ||
| 3Y CAGR | 8.0% | -11.0% | 3.2% | 1.4% | 29.6% | -0.8% | ||
| Latest Twelve Months | -4.3% | -19.3% | -55.3% | -6.1% | 10.5% | -15.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.2% | 1.5% | 17.4% | -17.2% | -3.1% | -18.6% | ||
| Prior Fiscal Year | -1.0% | 2.4% | 14.4% | 11.3% | 5.7% | -16.3% | ||
| Latest Fiscal Year | -0.8% | -2.3% | 25.8% | -41.2% | 15.5% | -36.7% | ||
| Latest Twelve Months | -0.8% | -2.3% | 25.8% | -74.9% | 15.5% | -36.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 28.0x | 14.6x | 2.3x | -1.3x | 1.6x | -6.0x | ||
| Price / LTM Sales | 0.2x | 0.4x | 1.7x | 0.4x | 0.5x | 0.3x | ||
| LTM P/E Ratio | -27.7x | -17.1x | 6.8x | -0.5x | 3.3x | -0.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.4x | 1.7x | |||||
| Historical LTM P/S Ratio | 0.3x | 1.4x | 2.1x | |||||
| Selected Price / Sales Multiple | 0.4x | 0.4x | 0.5x | |||||
| (x) LTM Sales | 152,717 | 152,717 | 152,717 | |||||
| (=) Equity Value | 63,300 | 66,632 | 69,963 | |||||
| (/) Shares Outstanding | 74.5 | 74.5 | 74.5 | |||||
| Implied Value Range | 849.54 | 894.25 | 938.96 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 849.54 | 894.25 | 938.96 | 520.00 | ||||
| Upside / (Downside) | 63.4% | 72.0% | 80.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A031310 | A038950 | A051390 | A215790 | A115440 | A010170 | |
| Value of Common Equity | 38,331 | 27,924 | 28,870 | 17,845 | 68,122 | 38,746 | |
| (/) Shares Outstanding | 24.4 | 8.2 | 8.0 | 40.3 | 10.5 | 74.5 | |
| Implied Stock Price | 1,569.00 | 3,405.00 | 3,595.00 | 443.00 | 6,500.00 | 520.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,569.00 | 3,405.00 | 3,595.00 | 443.00 | 6,500.00 | 520.00 | |
| 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 | |