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 | 1.0x - 1.1x | 1.1x |
| Selected Fwd Ps Multiple | 1.0x - 1.1x | 1.1x |
| Fair Value | ₩571.73 - ₩631.91 | ₩601.82 |
| Upside | 44.4% - 59.6% | 52.0% |
| Benchmarks | Ticker | 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 Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A131760 | A083470 | A256630 | A067770 | A327260 | A101400 | |||
| KOSDAQ:A131760 | KOSDAQ:A083470 | KOSDAQ:A256630 | KOSDAQ:A067770 | KOSDAQ:A327260 | KOSDAQ:A101400 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -1.8% | 7.3% | -7.8% | -9.1% | 22.4% | 27.1% | ||
| 3Y CAGR | 2.2% | 21.1% | -11.9% | -21.3% | 5.6% | 32.0% | ||
| Latest Twelve Months | 58.7% | 23.1% | 18.6% | 28.0% | -7.1% | 1.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -9.7% | 74.5% | 0.0% | 2.4% | 0.4% | -21.8% | ||
| Prior Fiscal Year | -17.0% | -0.3% | -25.0% | -14.0% | 6.6% | 3.0% | ||
| Latest Fiscal Year | 3.9% | -1.5% | 4.4% | 23.7% | -1.4% | -4.8% | ||
| Latest Twelve Months | 3.9% | 0.0% | 4.4% | 23.7% | -4.6% | -4.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.1x | 369.2x | 9.5x | -7.1x | 24.4x | -5.1x | ||
| Price / LTM Sales | 0.6x | 0.8x | 2.2x | 1.4x | 1.1x | 0.7x | ||
| LTM P/E Ratio | 14.1x | 3170.2x | 49.5x | 5.9x | -10.3x | -15.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.6x | 1.1x | 2.2x | |||||
| Historical LTM P/S Ratio | 0.7x | 1.7x | 2.6x | |||||
| Selected Price / Sales Multiple | 1.0x | 1.1x | 1.1x | |||||
| (x) LTM Sales | 36,312 | 36,312 | 36,312 | |||||
| (=) Equity Value | 37,248 | 39,208 | 41,169 | |||||
| (/) Shares Outstanding | 64.7 | 64.7 | 64.7 | |||||
| Implied Value Range | 575.60 | 605.90 | 636.19 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 575.60 | 605.90 | 636.19 | 396.00 | ||||
| Upside / (Downside) | 45.4% | 53.0% | 60.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A131760 | A083470 | A256630 | A067770 | A327260 | A101400 | |
| Value of Common Equity | 37,395 | 23,985 | 67,048 | 19,163 | 46,578 | 25,626 | |
| (/) Shares Outstanding | 43.4 | 21.3 | 56.9 | 8.3 | 8.2 | 64.7 | |
| Implied Stock Price | 861.00 | 1,124.00 | 1,178.00 | 2,310.00 | 5,690.00 | 396.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 861.00 | 1,124.00 | 1,178.00 | 2,310.00 | 5,690.00 | 396.00 | |
| 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 | |