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 - 0.9x | 0.7x |
| Fair Value | ₩6,098 - ₩6,740 | ₩6,419 |
| Upside | -12.4% - -3.2% | -7.8% |
| Benchmarks | - | Full Ticker |
| Soosan Cebotics Co., Ltd. | - | KOSE:A017550 |
| JNK Global Co.,Ltd. | - | KOSDAQ:A126880 |
| BHI Co., Ltd. | - | KOSDAQ:A083650 |
| KSP Co., Ltd. | - | KOSDAQ:A073010 |
| Dynamic Design Co., LTD. | - | KOSE:A145210 |
| Cape Industries Ltd. | - | KOSDAQ:A064820 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A017550 | A126880 | A083650 | A073010 | A145210 | A064820 | |||
| KOSE:A017550 | KOSDAQ:A126880 | KOSDAQ:A083650 | KOSDAQ:A073010 | KOSE:A145210 | KOSDAQ:A064820 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 129.4% | 67.1% | NM- | 56.3% | NM- | 18.7% | ||
| 3Y CAGR | -6.8% | 204.3% | NM- | 89.2% | NM- | -18.3% | ||
| Latest Twelve Months | -45.3% | 2317.6% | 160.9% | 19.7% | 76.1% | -35.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.3% | 8.0% | -2.8% | 8.5% | -51.6% | 4.1% | ||
| Prior Fiscal Year | 7.4% | 2.3% | 2.0% | 15.6% | -46.1% | 4.1% | ||
| Latest Fiscal Year | 4.7% | 66.0% | 4.8% | 17.9% | -10.0% | 3.0% | ||
| Latest Twelve Months | 4.7% | 66.0% | 4.8% | 17.9% | -10.0% | 3.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 7.7% | 4.3% | -10.8% | 15.3% | -63.7% | 8.2% | ||
| Prior Fiscal Year | 10.7% | NA | 12.2% | 31.8% | -52.1% | 12.1% | ||
| Latest Twelve Months | 5.1% | NA | 20.6% | 26.0% | -12.6% | 7.5% | ||
| Next Fiscal Year | 5.4% | 30.6% | 17.1% | 16.3% | #NUM! | 5.5% | ||
| Two Fiscal Years Forward | 5.2% | 23.4% | 21.7% | 14.3% | -15.0% | 5.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.6x | 0.7x | 2.2x | 2.1x | 0.6x | 0.4x | ||
| Price / LTM EPS | 12.5x | 1.1x | 45.0x | 11.7x | -5.9x | 11.5x | ||
| Price / Book | 0.6x | NA | 7.6x | 2.5x | 0.8x | 0.9x | ||
| Price / Fwd Book | 0.6x | 0.3x | 6.8x | 2.2x | 0.7x | 0.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.6x | 1.6x | 7.6x | |||||
| Historical P/B Ratio | 0.6x | 0.7x | 0.9x | |||||
| Selected P/B Multiple | 0.8x | 0.8x | 0.9x | |||||
| (x) Book Value | 212,386 | 212,386 | 212,386 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A017550 | A126880 | A083650 | A073010 | A145210 | A064820 | |
| Value of Common Equity | 115,688 | 98,233 | 945,282 | 183,518 | 34,941 | 192,108 | |
| (/) Shares Outstanding | 62.4 | 23.2 | 30.9 | 40.1 | 34.6 | 27.6 | |
| Implied Stock Price | 1,854.00 | 4,240.00 | 30,550.00 | 4,580.00 | 1,011.00 | 6,960.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,854.00 | 4,240.00 | 30,550.00 | 4,580.00 | 1,011.00 | 6,960.00 | |
| 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 | |