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 Pb Multiple | 1.2x - 1.3x | 1.3x |
| Historical Pb Multiple | 1.3x - 2.6x | 1.4x |
| Fair Value | ₩1,081 - ₩1,194 | ₩1,137 |
| Upside | -8.8% - 0.8% | -4.0% |
| Benchmarks | - | Full Ticker |
| SH Energy & Chemical Co., Ltd. | - | KOSE:A002360 |
| Bolak Company Limited | - | KOSE:A002760 |
| NDFOS Co., Ltd. | - | KOSDAQ:A238090 |
| Chemtros Co., Ltd. | - | KOSDAQ:A220260 |
| NANOBRICK Co., Ltd. | - | KOSDAQ:A286750 |
| SANGBO Corp. | - | KOSDAQ:A027580 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A002360 | A002760 | A238090 | A220260 | A286750 | A027580 | |||
| KOSE:A002360 | KOSE:A002760 | KOSDAQ:A238090 | KOSDAQ:A220260 | KOSDAQ:A286750 | KOSDAQ:A027580 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | 78.7% | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | 5.3% | NM- | NM- | ||
| Latest Twelve Months | -303.7% | -276.0% | -216.9% | 83.5% | 103.8% | -2567.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -2.7% | 3.0% | -8.1% | 6.4% | -45.1% | 2.7% | ||
| Prior Fiscal Year | -1.9% | 1.8% | -19.2% | 5.9% | -97.3% | 0.7% | ||
| Latest Fiscal Year | -8.3% | -3.2% | -56.6% | 10.2% | 4.5% | -20.1% | ||
| Latest Twelve Months | -8.3% | -3.2% | -56.6% | 10.2% | 4.5% | -20.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -3.1% | 2.9% | -2.3% | 5.9% | -20.5% | 1.6% | ||
| Prior Fiscal Year | -2.8% | 1.8% | -7.1% | 4.6% | -63.3% | 0.7% | ||
| Latest Twelve Months | -12.3% | -3.2% | -27.7% | 8.0% | 1.8% | -19.1% | ||
| Next Fiscal Year | #NUM! | #NUM! | -52.9% | 7.7% | 45.0% | #NUM! | ||
| Two Fiscal Years Forward | -14.0% | -3.3% | -128.3% | 7.3% | 58.4% | -25.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.4x | 1.4x | 0.9x | 2.4x | 10.7x | 1.2x | ||
| Price / LTM EPS | -4.7x | -44.0x | -1.5x | 23.0x | 236.5x | -6.2x | ||
| Price / Book | 0.6x | 1.4x | 0.5x | 1.8x | 3.4x | 1.3x | ||
| Price / Fwd Book | 0.6x | 1.4x | 0.9x | 1.6x | 2.2x | 1.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 1.4x | 3.4x | |||||
| Historical P/B Ratio | 1.3x | 1.4x | 2.6x | |||||
| Selected P/B Multiple | 1.2x | 1.3x | 1.3x | |||||
| (x) Book Value | 50,954 | 50,954 | 50,954 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A002360 | A002760 | A238090 | A220260 | A286750 | A027580 | |
| Value of Common Equity | 49,395 | 66,489 | 45,134 | 118,450 | 56,363 | 66,754 | |
| (/) Shares Outstanding | 108.8 | 59.9 | 22.8 | 26.6 | 21.5 | 56.3 | |
| Implied Stock Price | 454.00 | 1,110.00 | 1,983.00 | 4,460.00 | 2,620.00 | 1,185.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 454.00 | 1,110.00 | 1,983.00 | 4,460.00 | 2,620.00 | 1,185.00 | |
| 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 | |