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 | 9.4x - 10.4x | 9.9x |
| Selected Fwd P/E Multiple | 8.1x - 8.9x | 8.5x |
| Fair Value | ₩4,565 - ₩5,046 | ₩4,805 |
| Upside | 11.5% - 23.2% | 17.3% |
| Benchmarks | - | Full Ticker |
| F.C.C. Co., Ltd. | 729,600.0% | TSE:7296 |
| HDC Hyundai Engineering Plastics Co., Ltd. | - | KOSE:A089470 |
| Seoyon Topmetal Co., Ltd. | - | KOSDAQ:A019770 |
| Saeron Automotive Corporation | - | KOSE:A075180 |
| DUAL Co., Ltd. | - | KOSE:A016740 |
| Unick Corporation | - | KOSDAQ:A011320 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 7296 | A089470 | A019770 | A075180 | A016740 | A011320 | |||
| TSE:7296 | KOSE:A089470 | KOSDAQ:A019770 | KOSE:A075180 | KOSE:A016740 | KOSDAQ:A011320 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 0.8% | 7.4% | NM- | NM- | 12.1% | 13.1% | ||
| 3Y CAGR | 40.0% | 22.3% | 32.9% | -11.6% | 3.2% | 7.6% | ||
| Latest Twelve Months | 3.9% | 61.8% | 10.7% | 190.9% | -19.5% | 20.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.0% | 1.5% | 2.7% | 2.7% | 2.2% | 1.3% | ||
| Prior Fiscal Year | 4.4% | 1.2% | 4.9% | 2.4% | 3.0% | 1.9% | ||
| Latest Fiscal Year | 5.1% | 1.9% | 5.1% | 6.8% | 2.3% | 2.1% | ||
| Latest Twelve Months | 5.9% | 1.9% | 5.1% | 6.8% | 2.3% | 2.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 2.4x | 3.9x | 3.3x | -19.8x | 1.5x | 5.4x | ||
| Price / LTM Sales | 0.6x | 0.1x | 0.2x | 0.5x | 0.1x | 0.2x | ||
| LTM P/E Ratio | 9.5x | 5.0x | 4.6x | 6.6x | 5.3x | 10.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 4.6x | 5.3x | 9.5x | |||||
| Historical LTM P/E Ratio | -26859.1x | 10.6x | 28.7x | |||||
| Selected P/E Multiple | 9.4x | 9.9x | 10.4x | |||||
| (x) LTM Net Income | 7,716 | 7,716 | 7,716 | |||||
| (=) Equity Value | 72,874 | 76,710 | 80,545 | |||||
| (/) Shares Outstanding | 19.3 | 19.3 | 19.3 | |||||
| Implied Value Range | 3,771.84 | 3,970.35 | 4,168.87 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3,771.84 | 3,970.35 | 4,168.87 | 4,095.00 | ||||
| Upside / (Downside) | -7.9% | -3.0% | 1.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 7296 | A089470 | A019770 | A075180 | A016740 | A011320 | |
| Value of Common Equity | 142,151 | 93,370 | 43,163 | 64,320 | 92,222 | 79,118 | |
| (/) Shares Outstanding | 48.4 | 25.9 | 11.7 | 19.2 | 29.8 | 19.3 | |
| Implied Stock Price | 2,940.00 | 3,605.00 | 3,705.00 | 3,350.00 | 3,090.00 | 4,095.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,940.00 | 3,605.00 | 3,705.00 | 3,350.00 | 3,090.00 | 4,095.00 | |
| Trading Currency | JPY | KRW | KRW | KRW | KRW | KRW | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |