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 | 0.5x - 0.5x | 0.5x |
| Historical Pb Multiple | 0.4x - 0.5x | 0.4x |
| Fair Value | ₩12,894 - ₩14,251 | ₩13,573 |
| Upside | 24.5% - 37.6% | 31.0% |
| Benchmarks | - | Full Ticker |
| Creverse, Inc. | - | KOSDAQ:A096240 |
| Ibkimyoung Co., Ltd. | - | KOSDAQ:A339950 |
| Digital Daesung Co., Ltd. | - | KOSDAQ:A068930 |
| JLS Co.,Ltd. | - | KOSDAQ:A040420 |
| Kukbo Design Co., Ltd. | - | KOSDAQ:A066620 |
| MegaStudy Co., Ltd. | - | KOSDAQ:A072870 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A096240 | A339950 | A068930 | A040420 | A066620 | A072870 | |||
| KOSDAQ:A096240 | KOSDAQ:A339950 | KOSDAQ:A068930 | KOSDAQ:A040420 | KOSDAQ:A066620 | KOSDAQ:A072870 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -1.0% | NM- | 0.3% | -0.2% | 20.6% | 4.8% | ||
| 3Y CAGR | -21.8% | 35.1% | -4.0% | -17.7% | 27.7% | -14.1% | ||
| Latest Twelve Months | -49.5% | 63.1% | 21.1% | -42.9% | 47.3% | -25.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.0% | 3.6% | 9.4% | 10.4% | 6.8% | 17.4% | ||
| Prior Fiscal Year | 6.4% | 8.2% | 5.9% | 11.7% | 6.9% | 20.1% | ||
| Latest Fiscal Year | 3.3% | 11.8% | 7.0% | 7.2% | 9.7% | 12.0% | ||
| Latest Twelve Months | 3.3% | 11.8% | 7.0% | 7.2% | 9.7% | 12.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 16.6% | 11.3% | 11.9% | 15.3% | 13.5% | 7.1% | ||
| Prior Fiscal Year | 33.6% | 18.9% | 8.0% | 16.5% | 15.5% | 7.1% | ||
| Latest Twelve Months | 18.0% | 25.4% | 10.5% | 9.0% | 16.6% | 5.1% | ||
| Next Fiscal Year | 34.9% | 22.5% | 18.9% | 10.0% | 12.9% | 5.2% | ||
| Two Fiscal Years Forward | 33.8% | 20.5% | 16.3% | 10.1% | 11.7% | 5.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.5x | 1.2x | 0.9x | 0.8x | 0.3x | 0.9x | ||
| Price / LTM EPS | 15.3x | 10.1x | 12.7x | 11.1x | 2.7x | 7.3x | ||
| Price / Book | 2.9x | 2.3x | 1.5x | 1.0x | 0.4x | 0.4x | ||
| Price / Fwd Book | 2.8x | 1.9x | 1.2x | 1.0x | 0.4x | 0.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 1.5x | 2.9x | |||||
| Historical P/B Ratio | 0.4x | 0.4x | 0.5x | |||||
| Selected P/B Multiple | 0.5x | 0.5x | 0.5x | |||||
| (x) Book Value | 317,581 | 317,581 | 317,581 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A096240 | A339950 | A068930 | A040420 | A066620 | A072870 | |
| Value of Common Equity | 115,821 | 127,923 | 193,152 | 84,404 | 111,900 | 118,177 | |
| (/) Shares Outstanding | 8.4 | 43.4 | 26.1 | 14.9 | 6.6 | 11.4 | |
| Implied Stock Price | 13,730.00 | 2,950.00 | 7,400.00 | 5,650.00 | 16,930.00 | 10,360.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 13,730.00 | 2,950.00 | 7,400.00 | 5,650.00 | 16,930.00 | 10,360.00 | |
| 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 | |