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 | 10.6x - 11.7x | 11.2x |
| Selected Fwd P/E Multiple | 8.6x - 9.5x | 9.1x |
| Fair Value | ₩3,612 - ₩3,992 | ₩3,802 |
| Upside | 18.8% - 31.3% | 25.1% |
| Benchmarks | - | Full Ticker |
| Hyundai Everdigm Corp. | - | KOSDAQ:A041440 |
| SIMPAC Inc. | - | KOSE:A009160 |
| Essen Tech Co., Ltd. | - | KOSDAQ:A043340 |
| GnBS eco Co.,Ltd | - | KOSDAQ:A382800 |
| Heungkuk Metaltech Co.,Ltd. | - | KOSDAQ:A010240 |
| Neo Technical System Co., Ltd. | - | KOSDAQ:A085910 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A041440 | A009160 | A043340 | A382800 | A010240 | A085910 | |||
| KOSDAQ:A041440 | KOSE:A009160 | KOSDAQ:A043340 | KOSDAQ:A382800 | KOSDAQ:A010240 | KOSDAQ:A085910 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 41.5% | 23.7% | NM- | 94.4% | 8.5% | 28.7% | ||
| 3Y CAGR | NM- | -32.9% | NM- | 57.0% | -3.8% | -6.2% | ||
| Latest Twelve Months | 3.0% | 524.7% | 69.2% | -3.3% | -19.9% | 301.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -0.6% | 7.1% | -6.0% | 18.7% | 8.3% | 4.7% | ||
| Prior Fiscal Year | 1.8% | -1.1% | -20.0% | 22.5% | 8.8% | -4.4% | ||
| Latest Fiscal Year | 1.9% | 3.5% | -5.4% | 19.7% | 8.2% | 8.8% | ||
| Latest Twelve Months | 1.9% | 3.5% | -5.4% | 22.6% | 8.2% | 8.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.0x | 7.7x | 28.7x | 5.5x | 2.6x | 10.1x | ||
| Price / LTM Sales | 0.4x | 0.3x | 0.9x | 1.4x | 0.5x | 0.7x | ||
| LTM P/E Ratio | 21.4x | 7.4x | -16.7x | 6.0x | 5.7x | 8.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -16.7x | 6.0x | 21.4x | |||||
| Historical LTM P/E Ratio | -7.5x | 8.5x | 40.0x | |||||
| Selected P/E Multiple | 10.6x | 11.2x | 11.7x | |||||
| (x) LTM Net Income | 4,787 | 4,787 | 4,787 | |||||
| (=) Equity Value | 50,742 | 53,412 | 56,083 | |||||
| (/) Shares Outstanding | 13.4 | 13.4 | 13.4 | |||||
| Implied Value Range | 3,793.14 | 3,992.77 | 4,192.41 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3,793.14 | 3,992.77 | 4,192.41 | 3,040.00 | ||||
| Upside / (Downside) | 24.8% | 31.3% | 37.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A041440 | A009160 | A043340 | A382800 | A010240 | A085910 | |
| Value of Common Equity | 139,344 | 202,697 | 49,400 | 104,724 | 58,400 | 40,667 | |
| (/) Shares Outstanding | 17.8 | 54.3 | 95.0 | 31.8 | 11.1 | 13.4 | |
| Implied Stock Price | 7,810.00 | 3,735.00 | 520.00 | 3,290.00 | 5,260.00 | 3,040.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7,810.00 | 3,735.00 | 520.00 | 3,290.00 | 5,260.00 | 3,040.00 | |
| 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 | |