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 | 8.5x - 9.3x | 8.9x |
| Selected Fwd P/E Multiple | 11.6x - 12.8x | 12.2x |
| Fair Value | ₩7,874 - ₩8,703 | ₩8,289 |
| Upside | 23.0% - 36.0% | 29.5% |
| Benchmarks | - | Full Ticker |
| Hy-Lok Corporation | - | KOSDAQ:A013030 |
| TYM Corporation | - | KOSE:A002900 |
| Sejin Heavy Industries Co., Ltd. | - | KOSE:A075580 |
| DAEMO Engineering Co., Ltd. | - | KOSDAQ:A317850 |
| BMT Co., Ltd. | - | KOSDAQ:A086670 |
| Cape Industries Ltd. | - | KOSDAQ:A064820 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A013030 | A002900 | A075580 | A317850 | A086670 | A064820 | |||
| KOSDAQ:A013030 | KOSE:A002900 | KOSE:A075580 | KOSDAQ:A317850 | KOSDAQ:A086670 | KOSDAQ:A064820 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 29.8% | NM- | 58.6% | NM- | 19.3% | 58.9% | ||
| 3Y CAGR | 34.6% | 157.6% | 112.4% | NM- | 61.4% | 38.6% | ||
| Latest Twelve Months | 0.4% | -60.7% | -36.1% | -424.4% | -89.9% | 108.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 16.3% | 4.6% | 3.6% | 2.4% | 7.5% | 4.0% | ||
| Prior Fiscal Year | 25.1% | 8.4% | 3.0% | 2.4% | 10.6% | 0.0% | ||
| Latest Fiscal Year | 24.9% | 7.2% | 4.6% | -0.5% | 11.3% | 4.1% | ||
| Latest Twelve Months | 24.9% | 2.0% | 4.6% | -3.0% | 1.0% | 5.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 2.8x | 8.5x | 14.4x | 75.5x | 15.9x | 7.8x | ||
| Price / LTM Sales | 1.9x | 0.2x | 1.2x | 1.8x | 0.6x | 0.3x | ||
| LTM P/E Ratio | 7.4x | 11.7x | 26.5x | -59.0x | 60.8x | 6.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -59.0x | 11.7x | 60.8x | |||||
| Historical LTM P/E Ratio | -9.5x | 9.1x | 15.8x | |||||
| Selected P/E Multiple | 8.5x | 8.9x | 9.3x | |||||
| (x) LTM Net Income | 28,061 | 28,061 | 28,061 | |||||
| (=) Equity Value | 237,145 | 249,627 | 262,108 | |||||
| (/) Shares Outstanding | 27.6 | 27.6 | 27.6 | |||||
| Implied Value Range | 8,591.69 | 9,043.88 | 9,496.07 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 8,591.69 | 9,043.88 | 9,496.07 | 6,400.00 | ||||
| Upside / (Downside) | 34.2% | 41.3% | 48.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A013030 | A002900 | A075580 | A317850 | A086670 | A064820 | |
| Value of Common Equity | 352,879 | 193,842 | 424,097 | 71,091 | 79,754 | 176,651 | |
| (/) Shares Outstanding | 12.3 | 41.7 | 56.8 | 8.3 | 9.1 | 27.6 | |
| Implied Stock Price | 28,700.00 | 4,645.00 | 7,460.00 | 8,540.00 | 8,740.00 | 6,400.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 28,700.00 | 4,645.00 | 7,460.00 | 8,540.00 | 8,740.00 | 6,400.00 | |
| 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 | |