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 | -26.2x - -29.0x | -27.6x |
| Selected Fwd P/E Multiple | 11.3x - 12.5x | 11.9x |
| Fair Value | ₩1,907 - ₩2,107 | ₩2,007 |
| Upside | -1.0% - 9.5% | 4.3% |
| Benchmarks | - | Full Ticker |
| HUMAN TECHNOLOGY Co., Ltd | - | KOSDAQ:A175140 |
| Homecast Co.,Ltd. | - | KOSDAQ:A064240 |
| Mercury Corporation | - | KOSDAQ:A100590 |
| Kisan Telecom Co., Ltd | - | KOSDAQ:A035460 |
| ONEUL E&M co.,Ltd. | - | KOSDAQ:A192410 |
| Eyesvision Corp. | - | KOSDAQ:A031310 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A175140 | A064240 | A100590 | A035460 | A192410 | A031310 | |||
| KOSDAQ:A175140 | KOSDAQ:A064240 | KOSDAQ:A100590 | KOSDAQ:A035460 | KOSDAQ:A192410 | KOSDAQ:A031310 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | 16.1% | NM- | NM- | ||
| 3Y CAGR | NM- | -44.9% | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -12.7% | 108.8% | -127.4% | 115.3% | -23.6% | 30.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -24.1% | 0.7% | 1.4% | 3.1% | -62.7% | 5.2% | ||
| Prior Fiscal Year | -36.8% | -15.6% | 2.6% | 4.4% | -79.7% | -1.0% | ||
| Latest Fiscal Year | -37.4% | 0.9% | -0.8% | 7.5% | -132.0% | -0.8% | ||
| Latest Twelve Months | -37.4% | 0.9% | -0.8% | 7.5% | -132.0% | -0.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -26.4x | -55.0x | 9.8x | 5.4x | -3.5x | 32.6x | ||
| Price / LTM Sales | 2.9x | 0.9x | 0.4x | 0.3x | 1.5x | 0.3x | ||
| LTM P/E Ratio | -7.9x | 101.8x | -48.7x | 4.6x | -1.2x | -36.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -48.7x | -1.2x | 101.8x | |||||
| Historical LTM P/E Ratio | -36.5x | 3.1x | 10.5x | |||||
| Selected P/E Multiple | -26.2x | -27.6x | -29.0x | |||||
| (x) LTM Net Income | (1,383) | (1,383) | (1,383) | |||||
| (=) Equity Value | 36,237 | 38,144 | 40,051 | |||||
| (/) Shares Outstanding | 24.4 | 24.4 | 24.4 | |||||
| Implied Value Range | 1,483.29 | 1,561.35 | 1,639.42 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,483.29 | 1,561.35 | 1,639.42 | 1,925.00 | ||||
| Upside / (Downside) | -22.9% | -18.9% | -14.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A175140 | A064240 | A100590 | A035460 | A192410 | A031310 | |
| Value of Common Equity | 123,990 | 92,774 | 53,508 | 32,799 | 19,624 | 47,028 | |
| (/) Shares Outstanding | 24.8 | 34.4 | 15.8 | 14.6 | 14.2 | 24.4 | |
| Implied Stock Price | 5,000.00 | 2,700.00 | 3,385.00 | 2,250.00 | 1,380.00 | 1,925.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5,000.00 | 2,700.00 | 3,385.00 | 2,250.00 | 1,380.00 | 1,925.00 | |
| 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 | |