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 | 18.5x - 20.4x | 19.4x |
| Selected Fwd P/E Multiple | 6.1x - 6.8x | 6.4x |
| Fair Value | ₩21,362 - ₩23,611 | ₩22,487 |
| Upside | 50.9% - 66.7% | 58.8% |
| Benchmarks | - | Full Ticker |
| JVM Co., Ltd. | - | KOSDAQ:A054950 |
| Daechang Solution Co., Ltd. | - | KOSDAQ:A096350 |
| SK oceanplant Co.,Ltd | - | KOSE:A100090 |
| Seoam Machinery Industry Co.,Ltd. | - | KOSDAQ:A100660 |
| Dawonsys Co.,Ltd. | - | KOSDAQ:A068240 |
| Taewoong Co.,Ltd | - | KOSDAQ:A044490 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A054950 | A096350 | A100090 | A100660 | A068240 | A044490 | |||
| KOSDAQ:A054950 | KOSDAQ:A096350 | KOSE:A100090 | KOSDAQ:A100660 | KOSDAQ:A068240 | KOSDAQ:A044490 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 37.8% | NM- | NM- | -28.9% | 21.6% | NM- | ||
| 3Y CAGR | 47.7% | NM- | NM- | -32.3% | NM- | 51.2% | ||
| Latest Twelve Months | 9.9% | -232.1% | -71.5% | -79.5% | 195.8% | -27.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.5% | -20.0% | -0.6% | 2.8% | -10.9% | -4.5% | ||
| Prior Fiscal Year | 16.7% | 3.3% | 6.2% | 4.2% | 1.1% | 7.7% | ||
| Latest Fiscal Year | 18.1% | -5.0% | 2.5% | 0.9% | 3.7% | 6.4% | ||
| Latest Twelve Months | 18.1% | -5.0% | 2.5% | 0.9% | 3.7% | 6.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 4.1x | 88.4x | 11.7x | 7.8x | 20.2x | 7.8x | ||
| Price / LTM Sales | 1.4x | 0.8x | 1.1x | 1.0x | 1.0x | 0.7x | ||
| LTM P/E Ratio | 8.0x | -16.8x | 44.1x | 102.5x | 26.4x | 11.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -16.8x | 26.4x | 102.5x | |||||
| Historical LTM P/E Ratio | -19.0x | 11.5x | 26.6x | |||||
| Selected P/E Multiple | 18.5x | 19.4x | 20.4x | |||||
| (x) LTM Net Income | 24,686 | 24,686 | 24,686 | |||||
| (=) Equity Value | 456,097 | 480,103 | 504,108 | |||||
| (/) Shares Outstanding | 20.0 | 20.0 | 20.0 | |||||
| Implied Value Range | 22,796.46 | 23,996.27 | 25,196.09 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 22,796.46 | 23,996.27 | 25,196.09 | 14,160.00 | ||||
| Upside / (Downside) | 61.0% | 69.5% | 77.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A054950 | A096350 | A100090 | A100660 | A068240 | A044490 | |
| Value of Common Equity | 230,359 | 51,725 | 723,370 | 40,572 | 298,056 | 283,305 | |
| (/) Shares Outstanding | 11.5 | 159.2 | 59.2 | 12.6 | 38.2 | 20.0 | |
| Implied Stock Price | 20,000.00 | 325.00 | 12,220.00 | 3,220.00 | 7,810.00 | 14,160.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 20,000.00 | 325.00 | 12,220.00 | 3,220.00 | 7,810.00 | 14,160.00 | |
| 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 | |