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 - 1.3x | 1.2x |
| Historical Pb Multiple | 0.8x - 1.3x | 1.1x |
| Fair Value | ₩1,802 - ₩1,992 | ₩1,897 |
| Upside | 36.5% - 50.9% | 43.7% |
| Benchmarks | - | Full Ticker |
| SK Telecom Co., Ltd. | - | KOSE:A017670 |
| ECSTELECOM Co., Ltd. | - | KOSDAQ:A067010 |
| Turkcell Iletisim Hizmetleri A.S. | - | IBSE:TCELL |
| Accrete Inc. | 439,500.0% | TSE:4395 |
| Cellcom Israel Ltd. | - | OTCPK:CELJ.F |
| Wiable Corp. | - | KOSDAQ:A065530 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A017670 | A067010 | TCELL | 4395 | CELJ.F | A065530 | |||
| KOSE:A017670 | KOSDAQ:A067010 | IBSE:TCELL | TSE:4395 | OTCPK:CELJ.F | KOSDAQ:A065530 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 7.1% | 6.9% | 35.0% | NM- | NM- | NM- | ||
| 3Y CAGR | -0.4% | -18.8% | 30.2% | -37.6% | 85.7% | NM- | ||
| Latest Twelve Months | 14.3% | -103.3% | -27.4% | 121.2% | 29.1% | 27.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.4% | 4.9% | 12.6% | 5.2% | 0.7% | 3.5% | ||
| Prior Fiscal Year | 6.1% | 4.6% | 9.9% | 0.6% | 3.0% | 3.2% | ||
| Latest Fiscal Year | 6.9% | 2.9% | 6.7% | 1.2% | 3.9% | 3.8% | ||
| Latest Twelve Months | 6.9% | -0.2% | 6.7% | 1.2% | 3.9% | 3.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 6.6% | 8.3% | 16.2% | 16.4% | 1.4% | 3.1% | ||
| Prior Fiscal Year | 9.5% | 8.6% | 10.7% | 2.0% | 6.1% | 3.1% | ||
| Latest Twelve Months | 10.7% | -0.3% | 6.1% | 4.2% | 7.3% | 4.0% | ||
| Next Fiscal Year | 10.6% | 10.0% | 12.9% | 9.5% | 6.5% | 4.0% | ||
| Two Fiscal Years Forward | 11.0% | 9.6% | 20.9% | 10.1% | 6.1% | 4.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.7x | 0.4x | 1.2x | 0.7x | 0.9x | 0.8x | ||
| Price / LTM EPS | 10.0x | -225.4x | 18.1x | 63.3x | 23.5x | 21.1x | ||
| Price / Book | 1.0x | 0.6x | 1.1x | 2.6x | 1.7x | 0.8x | ||
| Price / Fwd Book | 1.0x | 0.6x | 1.0x | 2.4x | 1.6x | 0.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.6x | 1.1x | 2.6x | |||||
| Historical P/B Ratio | 0.8x | 1.1x | 1.3x | |||||
| Selected P/B Multiple | 1.1x | 1.2x | 1.3x | |||||
| (x) Book Value | 75,888 | 75,888 | 75,888 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A017670 | A067010 | TCELL | 4395 | CELJ.F | A065530 | |
| Value of Common Equity | 12,262,253 | 33,166 | 200,643 | 4,619 | 4,091 | 63,147 | |
| (/) Shares Outstanding | 212.9 | 11.0 | 2,178.5 | 6.2 | 166.6 | 47.8 | |
| Implied Stock Price | 57,600.00 | 3,010.00 | 92.10 | 749.00 | 24.55 | 1,320.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 3.65 | 1.00 | |
| Implied Stock Price (Trading Cur) | 57,600.00 | 3,010.00 | 92.10 | 749.00 | 6.73 | 1,320.00 | |
| Trading Currency | KRW | KRW | TRY | JPY | USD | KRW | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 3.65 | 1.00 | |