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 | 22.8x - 25.2x | 24.0x |
| Selected Fwd P/E Multiple | 18.0x - 19.9x | 19.0x |
| Fair Value | ₩46,116 - ₩50,970 | ₩48,543 |
| Upside | -10.8% - -1.4% | -6.1% |
| Benchmarks | - | Full Ticker |
| Chong Kun Dang Holdings Corp. | - | KOSE:A001630 |
| JW Holdings Corporation | - | KOSE:A096760 |
| Boryung Corporation | - | KOSE:A003850 |
| Dong-A ST Co., Ltd. | - | KOSE:A170900 |
| JW Pharmaceutical Corporation | - | KOSE:A001060 |
| Huons Global Co., Ltd. | - | KOSDAQ:A084110 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A001630 | A096760 | A003850 | A170900 | A001060 | A084110 | |||
| KOSE:A001630 | KOSE:A096760 | KOSE:A003850 | KOSE:A170900 | KOSE:A001060 | KOSDAQ:A084110 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -5.7% | NM- | 16.7% | NM- | NM- | -0.7% | ||
| 3Y CAGR | 28.1% | NM- | 17.4% | NM- | NM- | 74.1% | ||
| Latest Twelve Months | -28.5% | 229.1% | 73.2% | -111.0% | 75.8% | -32.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.9% | 3.2% | 5.8% | 1.9% | 1.8% | 8.3% | ||
| Prior Fiscal Year | 5.3% | 2.1% | 4.7% | 1.7% | 4.9% | 5.1% | ||
| Latest Fiscal Year | 3.5% | 7.1% | 6.8% | -0.2% | 9.0% | 3.2% | ||
| Latest Twelve Months | 3.5% | 7.1% | 6.8% | -0.2% | 9.0% | 3.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.6x | 4.3x | 4.8x | 140.9x | 5.0x | 7.2x | ||
| Price / LTM Sales | 0.7x | 0.2x | 0.7x | 0.6x | 0.7x | 0.8x | ||
| LTM P/E Ratio | 18.6x | 3.4x | 10.3x | -353.5x | 8.0x | 24.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -353.5x | 8.0x | 18.6x | |||||
| Historical LTM P/E Ratio | -6.1x | 14.3x | 1346.6x | |||||
| Selected P/E Multiple | 22.8x | 24.0x | 25.2x | |||||
| (x) LTM Net Income | 25,791 | 25,791 | 25,791 | |||||
| (=) Equity Value | 586,928 | 617,819 | 648,710 | |||||
| (/) Shares Outstanding | 12.2 | 12.2 | 12.2 | |||||
| Implied Value Range | 48,187.77 | 50,723.96 | 53,260.16 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 48,187.77 | 50,723.96 | 53,260.16 | 51,700.00 | ||||
| Upside / (Downside) | -6.8% | -1.9% | 3.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A001630 | A096760 | A003850 | A170900 | A001060 | A084110 | |
| Value of Common Equity | 625,493 | 212,862 | 715,364 | 432,325 | 515,372 | 629,707 | |
| (/) Shares Outstanding | 13.6 | 69.9 | 84.0 | 9.2 | 23.1 | 12.2 | |
| Implied Stock Price | 46,150.00 | 3,045.00 | 8,520.00 | 47,200.00 | 22,300.00 | 51,700.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 46,150.00 | 3,045.00 | 8,520.00 | 47,200.00 | 22,300.00 | 51,700.00 | |
| 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 | |