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 | 0.8x - 0.9x | 0.8x |
| Historical Pb Multiple | 0.6x - 1.3x | 1.2x |
| Fair Value | ₩2,501 - ₩2,765 | ₩2,633 |
| Upside | 28.7% - 42.3% | 35.5% |
| Benchmarks | - | Full Ticker |
| Opticis Company Limited | - | KOSDAQ:A109080 |
| ONEUL E&M co.,Ltd. | - | KOSDAQ:A192410 |
| FINEDIGITAL Inc. | - | KOSDAQ:A038950 |
| Yw Company Limited | - | KOSDAQ:A051390 |
| Wooriro Co., Ltd | - | KOSDAQ:A046970 |
| Kisan Telecom Co., Ltd | - | KOSDAQ:A035460 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A109080 | A192410 | A038950 | A051390 | A046970 | A035460 | |||
| KOSDAQ:A109080 | KOSDAQ:A192410 | KOSDAQ:A038950 | KOSDAQ:A051390 | KOSDAQ:A046970 | KOSDAQ:A035460 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 10.8% | NM- | NM- | 16.6% | NM- | 16.1% | ||
| 3Y CAGR | -6.5% | NM- | NM- | 17.2% | NM- | NM- | ||
| Latest Twelve Months | 105.4% | -23.6% | -176.5% | -20.1% | -9.2% | 115.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 16.6% | -62.7% | 1.5% | 17.4% | -4.5% | 3.1% | ||
| Prior Fiscal Year | 10.5% | -79.7% | 2.4% | 14.4% | -8.8% | 4.4% | ||
| Latest Fiscal Year | 19.9% | -132.0% | -2.3% | 25.8% | -11.0% | 7.5% | ||
| Latest Twelve Months | 19.9% | -132.0% | -2.3% | 25.8% | -11.0% | 7.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 9.0% | -22.2% | 2.0% | 4.7% | -1.9% | 5.3% | ||
| Prior Fiscal Year | 4.5% | -27.0% | 2.3% | 6.8% | -11.6% | 8.8% | ||
| Latest Twelve Months | 8.8% | -42.9% | -1.7% | 5.3% | -12.3% | 16.4% | ||
| Next Fiscal Year | 10.0% | #NUM! | #NUM! | 4.0% | #NUM! | 31.1% | ||
| Two Fiscal Years Forward | 9.4% | -64.1% | -1.8% | 4.0% | -14.0% | 31.4% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.8x | 0.7x | 0.4x | 1.7x | 1.0x | 0.3x | ||
| Price / LTM EPS | 9.1x | -0.5x | -16.1x | 6.6x | -9.2x | 4.0x | ||
| Price / Book | 0.8x | 0.3x | 0.3x | 0.4x | 1.2x | 0.6x | ||
| Price / Fwd Book | 0.7x | 0.3x | 0.3x | 0.4x | 1.2x | 0.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 0.4x | 1.2x | |||||
| Historical P/B Ratio | 0.6x | 1.2x | 1.3x | |||||
| Selected P/B Multiple | 0.8x | 0.8x | 0.9x | |||||
| (x) Book Value | 46,728 | 46,728 | 46,728 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A109080 | A192410 | A038950 | A051390 | A046970 | A035460 | |
| Value of Common Equity | 42,962 | 9,386 | 26,284 | 28,348 | 47,913 | 28,324 | |
| (/) Shares Outstanding | 4.8 | 14.2 | 8.2 | 8.0 | 43.4 | 14.6 | |
| Implied Stock Price | 8,960.00 | 660.00 | 3,205.00 | 3,530.00 | 1,104.00 | 1,943.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8,960.00 | 660.00 | 3,205.00 | 3,530.00 | 1,104.00 | 1,943.00 | |
| 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 | |