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 | 1.4x - 1.6x | 1.5x |
| Historical Pb Multiple | 0.9x - 1.9x | 1.5x |
| Fair Value | ₩1,310 - ₩1,448 | ₩1,379 |
| Upside | -19.5% - -11.0% | -15.3% |
| Benchmarks | - | Full Ticker |
| Namu Tech Co.,Ltd. | - | KOSDAQ:A242040 |
| Saltware Co., Ltd. | - | KOSDAQ:A328380 |
| Finger, Inc. | - | KOSDAQ:A163730 |
| ITEYES Inc. | - | KOSDAQ:A372800 |
| SSR Inc. | - | KOSDAQ:A275630 |
| Hansol Inticube Co., Ltd. | - | KOSDAQ:A070590 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A242040 | A328380 | A163730 | A372800 | A275630 | A070590 | |||
| KOSDAQ:A242040 | KOSDAQ:A328380 | KOSDAQ:A163730 | KOSDAQ:A372800 | KOSDAQ:A275630 | KOSDAQ:A070590 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | -30.0% | -11.0% | 13.1% | NM- | ||
| 3Y CAGR | NM- | NM- | -44.6% | NM- | 212.4% | NM- | ||
| Latest Twelve Months | -68.4% | -119.7% | -81.9% | 121.1% | -114.7% | 42.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -2.5% | -4.6% | 2.9% | -5.9% | 7.3% | -7.3% | ||
| Prior Fiscal Year | -3.5% | 1.5% | 5.4% | -9.0% | 15.2% | -12.5% | ||
| Latest Fiscal Year | -5.8% | -0.3% | 1.1% | 1.8% | 14.1% | -6.2% | ||
| Latest Twelve Months | -5.8% | -0.3% | 1.1% | 1.8% | 13.8% | -6.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -6.0% | -7.5% | 8.6% | -5.6% | 3.2% | -14.2% | ||
| Prior Fiscal Year | -8.0% | 3.5% | 9.6% | -32.8% | 6.3% | -27.1% | ||
| Latest Twelve Months | -14.0% | -0.7% | 1.7% | 8.2% | -0.9% | -20.7% | ||
| Next Fiscal Year | -6.9% | #NUM! | -6.4% | 19.6% | 7.1% | #NUM! | ||
| Two Fiscal Years Forward | -7.4% | -0.8% | -7.0% | 34.7% | 6.8% | -34.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.6x | 0.6x | 1.5x | 0.7x | 1.4x | 0.5x | ||
| Price / LTM EPS | -10.2x | -232.6x | 135.8x | 37.4x | -66.2x | -7.3x | ||
| Price / Book | 1.5x | 1.5x | 2.4x | 3.0x | 0.6x | 1.8x | ||
| Price / Fwd Book | 1.6x | 1.5x | 2.7x | 2.4x | 0.6x | 1.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.6x | 1.5x | 3.0x | |||||
| Historical P/B Ratio | 0.9x | 1.5x | 1.9x | |||||
| Selected P/B Multiple | 1.4x | 1.5x | 1.6x | |||||
| (x) Book Value | 12,592 | 12,592 | 12,592 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A242040 | A328380 | A163730 | A372800 | A275630 | A070590 | |
| Value of Common Equity | 51,959 | 35,183 | 114,069 | 53,336 | 16,973 | 22,229 | |
| (/) Shares Outstanding | 33.1 | 34.3 | 9.2 | 5.9 | 5.5 | 13.7 | |
| Implied Stock Price | 1,568.00 | 1,027.00 | 12,410.00 | 9,060.00 | 3,095.00 | 1,627.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,568.00 | 1,027.00 | 12,410.00 | 9,060.00 | 3,095.00 | 1,627.00 | |
| 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 | |