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 Ps Multiple | 1.1x - 1.2x | 1.1x |
| Selected Fwd Ps Multiple | 1.1x - 1.2x | 1.1x |
| Fair Value | ₩4,323 - ₩4,778 | ₩4,550 |
| Upside | -20.4% - -12.0% | -16.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Suresofttech Inc. | - | KOSDAQ:A298830 |
| ISAAC Engineering Co.,Ltd | - | KOSDAQ:A351330 |
| Linkgenesis Co., Ltd. | - | KOSDAQ:A219420 |
| Kwangmu Co.,Ltd. | - | KOSDAQ:A029480 |
| Osangjaiel Co., Ltd. | - | KOSDAQ:A053980 |
| BRIDGETEC Corp. | - | KOSDAQ:A064480 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A298830 | A351330 | A219420 | A029480 | A053980 | A064480 | |||
| KOSDAQ:A298830 | KOSDAQ:A351330 | KOSDAQ:A219420 | KOSDAQ:A029480 | KOSDAQ:A053980 | KOSDAQ:A064480 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 24.9% | 15.9% | 2.8% | -24.2% | 9.5% | 4.1% | ||
| 3Y CAGR | 34.0% | 16.7% | -6.5% | -29.9% | 8.9% | -7.1% | ||
| Latest Twelve Months | 40.3% | -31.9% | -7.7% | -73.1% | 13.2% | -18.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 14.9% | -1.3% | 10.6% | 228.6% | 10.9% | 3.0% | ||
| Prior Fiscal Year | 8.0% | -0.5% | 8.8% | 30.0% | 23.1% | 6.7% | ||
| Latest Fiscal Year | 12.2% | -10.2% | -3.3% | 1596.0% | 5.4% | -6.3% | ||
| Latest Twelve Months | 12.2% | -10.2% | -3.3% | 1596.0% | 5.4% | -6.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 22.6x | -14.7x | 37.4x | 3.0x | 2.1x | -19.3x | ||
| Price / LTM Sales | 3.0x | 0.9x | 4.7x | 22.1x | 0.5x | 1.3x | ||
| LTM P/E Ratio | 24.9x | -8.7x | -145.9x | 1.4x | 9.5x | -21.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.5x | 3.0x | 22.1x | |||||
| Historical LTM P/S Ratio | 0.7x | 1.2x | 1.5x | |||||
| Selected Price / Sales Multiple | 1.1x | 1.1x | 1.2x | |||||
| (x) LTM Sales | 43,561 | 43,561 | 43,561 | |||||
| (=) Equity Value | 46,453 | 48,898 | 51,343 | |||||
| (/) Shares Outstanding | 10.7 | 10.7 | 10.7 | |||||
| Implied Value Range | 4,342.29 | 4,570.83 | 4,799.37 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4,342.29 | 4,570.83 | 4,799.37 | 5,430.00 | ||||
| Upside / (Downside) | -20.0% | -15.8% | -11.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A298830 | A351330 | A219420 | A029480 | A053980 | A064480 | |
| Value of Common Equity | 269,318 | 60,838 | 62,239 | 144,076 | 60,676 | 58,090 | |
| (/) Shares Outstanding | 52.2 | 8.3 | 11.3 | 55.0 | 18.9 | 10.7 | |
| Implied Stock Price | 5,160.00 | 7,340.00 | 5,530.00 | 2,620.00 | 3,215.00 | 5,430.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5,160.00 | 7,340.00 | 5,530.00 | 2,620.00 | 3,215.00 | 5,430.00 | |
| 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 | |