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 | -17.0x - -18.8x | -17.9x |
| Selected Fwd P/E Multiple | 2.5x - 2.7x | 2.6x |
| Fair Value | ₩497.96 - ₩550.38 | ₩524.17 |
| Upside | 32.4% - 46.4% | 39.4% |
| Benchmarks | - | Full Ticker |
| Finetek Co., Ltd. | - | KOSDAQ:A131760 |
| EMnI Co., Ltd. | - | KOSDAQ:A083470 |
| POINT ENGINEERING Co.,Ltd. | - | KOSDAQ:A256630 |
| Sejin T.S Co.,Ltd | - | KOSDAQ:A067770 |
| RF Materials Co., Ltd. | - | KOSDAQ:A327260 |
| N Citron, Inc. | - | KOSDAQ:A101400 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A131760 | A083470 | A256630 | A067770 | A327260 | A101400 | |||
| KOSDAQ:A131760 | KOSDAQ:A083470 | KOSDAQ:A256630 | KOSDAQ:A067770 | KOSDAQ:A327260 | KOSDAQ:A101400 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 3.6% | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | -30.6% | 2.9% | NM- | NM- | ||
| Latest Twelve Months | 136.6% | 101.0% | 120.7% | 316.7% | -988.6% | -262.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -9.9% | 74.5% | 0.0% | 2.4% | 1.8% | -21.8% | ||
| Prior Fiscal Year | 7.3% | -0.3% | -25.0% | -14.0% | 6.6% | 3.0% | ||
| Latest Fiscal Year | -17.0% | -1.5% | 4.4% | 23.7% | -1.4% | -4.8% | ||
| Latest Twelve Months | 0.4% | 0.0% | 4.4% | 23.7% | -4.6% | -4.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.8x | 374.3x | 9.6x | -6.9x | 18.8x | -3.6x | ||
| Price / LTM Sales | 0.6x | 0.8x | 2.2x | 1.4x | 1.2x | 0.7x | ||
| LTM P/E Ratio | 172.8x | 3202.9x | 49.8x | 6.0x | -26.1x | -14.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -26.1x | 49.8x | 3202.9x | |||||
| Historical LTM P/E Ratio | -77.9x | -11.6x | 101.4x | |||||
| Selected P/E Multiple | -17.0x | -17.9x | -18.8x | |||||
| (x) LTM Net Income | (1,750) | (1,750) | (1,750) | |||||
| (=) Equity Value | 29,743 | 31,309 | 32,874 | |||||
| (/) Shares Outstanding | 64.7 | 64.7 | 64.7 | |||||
| Implied Value Range | 459.63 | 483.82 | 508.01 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 459.63 | 483.82 | 508.01 | 376.00 | ||||
| Upside / (Downside) | 22.2% | 28.7% | 35.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A131760 | A083470 | A256630 | A067770 | A327260 | A101400 | |
| Value of Common Equity | 42,259 | 25,351 | 67,561 | 18,541 | 51,817 | 24,331 | |
| (/) Shares Outstanding | 43.4 | 21.3 | 56.9 | 8.3 | 8.2 | 64.7 | |
| Implied Stock Price | 973.00 | 1,188.00 | 1,187.00 | 2,235.00 | 6,330.00 | 376.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 973.00 | 1,188.00 | 1,187.00 | 2,235.00 | 6,330.00 | 376.00 | |
| 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 | |