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 | 1.1x - 1.2x | 1.2x |
| Historical Pb Multiple | 1.2x - 2.2x | 1.4x |
| Fair Value | ₩2,691 - ₩2,974 | ₩2,832 |
| Upside | -10.9% - -1.5% | -6.2% |
| Benchmarks | - | Full Ticker |
| HUMAN TECHNOLOGY Co., Ltd | - | KOSDAQ:A175140 |
| Taihan Fiber Optics Co., Ltd | - | KOSDAQ:A010170 |
| Asia Pacific Satellite Inc. | - | KOSDAQ:A211270 |
| ONEUL E&M co.,Ltd. | - | KOSDAQ:A192410 |
| Mercury Corporation | - | KOSDAQ:A100590 |
| Homecast Co.,Ltd. | - | KOSDAQ:A064240 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A175140 | A010170 | A211270 | A192410 | A100590 | A064240 | |||
| KOSDAQ:A175140 | KOSDAQ:A010170 | KOSDAQ:A211270 | KOSDAQ:A192410 | KOSDAQ:A100590 | KOSDAQ:A064240 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 71.0% | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | 95.2% | NM- | NM- | -44.9% | ||
| Latest Twelve Months | -12.7% | -90.2% | -0.8% | -23.6% | -127.4% | 108.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -24.1% | -18.6% | 7.5% | -62.7% | 1.4% | 0.7% | ||
| Prior Fiscal Year | -36.8% | -16.3% | 21.3% | -79.7% | 2.6% | -15.6% | ||
| Latest Fiscal Year | -37.4% | -36.7% | 17.8% | -132.0% | -0.8% | 0.9% | ||
| Latest Twelve Months | -37.4% | -36.7% | 17.8% | -132.0% | -0.8% | 0.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -56.3% | -27.4% | 4.6% | -22.2% | 2.7% | -3.6% | ||
| Prior Fiscal Year | -33.7% | -32.5% | 11.7% | -27.0% | 4.2% | -11.1% | ||
| Latest Twelve Months | -37.3% | -95.9% | 10.4% | -42.9% | -1.1% | 1.0% | ||
| Next Fiscal Year | #NUM! | #NUM! | 12.9% | #NUM! | 2.1% | #NUM! | ||
| Two Fiscal Years Forward | -52.4% | -437.6% | 12.9% | -64.1% | 2.0% | 1.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.5x | 0.4x | 3.1x | 1.1x | 0.4x | 1.1x | ||
| Price / LTM EPS | -6.8x | -1.1x | 17.6x | -0.8x | -48.4x | 120.7x | ||
| Price / Book | 2.5x | 1.5x | 1.7x | 0.4x | 0.5x | 1.3x | ||
| Price / Fwd Book | 2.5x | 1.5x | 1.5x | 0.4x | 0.5x | 1.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 1.5x | 2.5x | |||||
| Historical P/B Ratio | 1.2x | 1.4x | 2.2x | |||||
| Selected P/B Multiple | 1.1x | 1.2x | 1.2x | |||||
| (x) Book Value | 84,611 | 84,611 | 84,611 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A175140 | A010170 | A211270 | A192410 | A100590 | A064240 | |
| Value of Common Equity | 108,805 | 61,983 | 183,250 | 13,623 | 53,192 | 103,769 | |
| (/) Shares Outstanding | 24.5 | 109.5 | 15.1 | 14.2 | 15.8 | 34.4 | |
| Implied Stock Price | 4,440.00 | 566.00 | 12,150.00 | 958.00 | 3,365.00 | 3,020.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4,440.00 | 566.00 | 12,150.00 | 958.00 | 3,365.00 | 3,020.00 | |
| 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 | |