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 | -2.6x - -2.8x | -2.7x |
| Selected Fwd P/E Multiple | -3.6x - -4.0x | -3.8x |
| Fair Value | ₩1,272 - ₩1,405 | ₩1,339 |
| Upside | -21.2% - -12.9% | -17.0% |
| Benchmarks | - | Full Ticker |
| Kumho HT, Inc. | - | KOSE:A214330 |
| DH AUTOLEAD Co.,Ltd. | - | KOSDAQ:A290120 |
| iWIN CO.,LTD | - | KOSDAQ:A090150 |
| Union Materials Corp. | - | KOSE:A047400 |
| Hwashin Precision Engineering Co., Ltd. | - | KOSDAQ:A126640 |
| Castec Korea Co.,Ltd | - | KOSDAQ:A071850 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A214330 | A290120 | A090150 | A047400 | A126640 | A071850 | |||
| KOSE:A214330 | KOSDAQ:A290120 | KOSDAQ:A090150 | KOSE:A047400 | KOSDAQ:A126640 | KOSDAQ:A071850 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -22.2% | NM- | NM- | -5.3% | NM- | ||
| 3Y CAGR | NM- | -35.0% | NM- | NM- | -16.6% | NM- | ||
| Latest Twelve Months | 26.3% | 130.3% | 89.0% | -157.5% | -70.8% | 41.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -5.2% | 4.2% | -6.0% | -6.3% | 1.9% | -8.6% | ||
| Prior Fiscal Year | -5.6% | -3.2% | -32.8% | -15.5% | 2.5% | -9.3% | ||
| Latest Fiscal Year | -3.4% | 0.8% | -3.3% | -42.9% | 0.8% | -5.9% | ||
| Latest Twelve Months | -3.4% | 0.8% | -3.3% | -42.9% | 0.8% | -5.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 2.2x | 7.1x | 8.9x | -21.5x | 1.7x | 69.2x | ||
| Price / LTM Sales | 0.3x | 0.1x | 0.3x | 0.8x | 0.2x | 0.2x | ||
| LTM P/E Ratio | -8.4x | 15.9x | -8.5x | -1.8x | 19.6x | -4.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -8.5x | -1.8x | 19.6x | |||||
| Historical LTM P/E Ratio | -4.4x | -4.1x | -2.3x | |||||
| Selected P/E Multiple | -2.6x | -2.7x | -2.8x | |||||
| (x) LTM Net Income | (9,414) | (9,414) | (9,414) | |||||
| (=) Equity Value | 24,166 | 25,438 | 26,710 | |||||
| (/) Shares Outstanding | 24.3 | 24.3 | 24.3 | |||||
| Implied Value Range | 996.08 | 1,048.50 | 1,100.93 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 996.08 | 1,048.50 | 1,100.93 | 1,613.00 | ||||
| Upside / (Downside) | -38.2% | -35.0% | -31.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A214330 | A290120 | A090150 | A047400 | A126640 | A071850 | |
| Value of Common Equity | 125,508 | 36,228 | 32,885 | 85,680 | 51,505 | 39,133 | |
| (/) Shares Outstanding | 203.7 | 15.5 | 39.7 | 42.0 | 36.4 | 24.3 | |
| Implied Stock Price | 616.00 | 2,335.00 | 828.00 | 2,040.00 | 1,416.00 | 1,613.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 616.00 | 2,335.00 | 828.00 | 2,040.00 | 1,416.00 | 1,613.00 | |
| 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 | |