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 Ps Multiple | 1.7x - 1.9x | 1.8x |
| Selected Fwd Ps Multiple | 1.0x - 1.1x | 1.0x |
| Fair Value | ₩46,356 - ₩51,235 | ₩48,795 |
| Upside | -7.7% - 2.1% | -2.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Sangsin Energy Display Precision Co.,Ltd. | - | KOSDAQ:A091580 |
| Hyosung Heavy Industries Corporation | - | KOSE:A298040 |
| CS Wind Corporation | - | KOSE:A112610 |
| APRO Co., Ltd | - | KOSDAQ:A262260 |
| mPLUS Corp. | - | KOSDAQ:A259630 |
| Ecopro Co., Ltd. | - | KOSDAQ:A086520 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A091580 | A298040 | A112610 | A262260 | A259630 | A086520 | |||
| KOSDAQ:A091580 | KOSE:A298040 | KOSE:A112610 | KOSDAQ:A262260 | KOSDAQ:A259630 | KOSDAQ:A086520 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 14.1% | 5.3% | 30.9% | 24.3% | 4.3% | 34.8% | ||
| 3Y CAGR | 8.4% | 16.5% | 37.0% | 48.2% | 19.0% | 27.6% | ||
| Latest Twelve Months | -16.5% | 13.8% | 102.1% | -15.2% | -62.1% | -56.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.7% | 1.6% | 2.9% | -0.6% | -4.4% | 8.0% | ||
| Prior Fiscal Year | 8.7% | 2.7% | 1.3% | 5.3% | 5.9% | 0.7% | ||
| Latest Fiscal Year | 0.3% | 4.5% | 4.6% | 3.3% | 8.5% | -6.6% | ||
| Latest Twelve Months | 0.3% | 4.5% | 4.6% | 3.3% | 8.5% | -6.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 19.1x | 14.8x | 6.4x | 29.6x | 7.5x | -116.5x | ||
| Price / LTM Sales | 0.4x | 1.0x | 0.5x | 0.5x | 0.7x | 2.2x | ||
| LTM P/E Ratio | 156.5x | 21.2x | 11.2x | 14.3x | 8.2x | -32.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 0.5x | 1.0x | |||||
| Historical LTM P/S Ratio | 0.7x | 2.1x | 2.3x | |||||
| Selected Price / Sales Multiple | 1.7x | 1.8x | 1.9x | |||||
| (x) LTM Sales | 3,127,853 | 3,127,853 | 3,127,853 | |||||
| (=) Equity Value | 5,417,699 | 5,702,841 | 5,987,983 | |||||
| (/) Shares Outstanding | 134.5 | 134.5 | 134.5 | |||||
| Implied Value Range | 40,279.25 | 42,399.21 | 44,519.17 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 40,279.25 | 42,399.21 | 44,519.17 | 50,200.00 | ||||
| Upside / (Downside) | -19.8% | -15.5% | -11.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A091580 | A298040 | A112610 | A262260 | A259630 | A086520 | |
| Value of Common Equity | 100,095 | 4,721,053 | 1,587,101 | 93,766 | 89,725 | 6,752,074 | |
| (/) Shares Outstanding | 13.3 | 9.3 | 41.4 | 14.4 | 11.9 | 134.5 | |
| Implied Stock Price | 7,510.00 | 507,000.00 | 38,300.00 | 6,490.00 | 7,510.00 | 50,200.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7,510.00 | 507,000.00 | 38,300.00 | 6,490.00 | 7,510.00 | 50,200.00 | |
| 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 | |