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 | -7.4x - -8.1x | -7.7x |
| Selected Fwd P/E Multiple | -8.6x - -9.5x | -9.0x |
| Fair Value | ₩2,247 - ₩2,484 | ₩2,366 |
| Upside | -37.0% - -30.3% | -33.6% |
| Benchmarks | - | Full Ticker |
| CTR Mobility Co.,Ltd. | - | KOSE:A308170 |
| Samkee Corp. | - | KOSDAQ:A122350 |
| iWIN CO.,LTD | - | KOSDAQ:A090150 |
| Sewon Co.,Ltd | - | KOSDAQ:A234100 |
| Hanjoo Light Metal Co., Ltd. | - | KOSDAQ:A198940 |
| Edge Foundry Co.,Ltd | - | KOSDAQ:A105550 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A308170 | A122350 | A090150 | A234100 | A198940 | A105550 | |||
| KOSE:A308170 | KOSDAQ:A122350 | KOSDAQ:A090150 | KOSDAQ:A234100 | KOSDAQ:A198940 | KOSDAQ:A105550 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | 39.3% | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | 4.2% | NM- | NM- | ||
| Latest Twelve Months | 1.8% | -153.6% | 89.0% | 86.8% | 52.0% | 15.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -0.4% | -1.6% | -6.0% | 8.0% | -3.1% | -33.5% | ||
| Prior Fiscal Year | -3.8% | 1.0% | -32.8% | 2.7% | -6.8% | -57.6% | ||
| Latest Fiscal Year | -3.8% | -0.5% | -3.3% | 3.9% | -2.9% | -48.3% | ||
| Latest Twelve Months | -3.8% | -0.5% | -3.3% | 3.9% | -2.9% | -48.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.9x | 8.0x | 8.9x | 5.7x | 18.4x | -48.3x | ||
| Price / LTM Sales | 0.1x | 0.1x | 0.3x | 0.3x | 0.1x | 6.1x | ||
| LTM P/E Ratio | -2.8x | -14.4x | -8.5x | 8.2x | -3.9x | -12.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -14.4x | -3.9x | 8.2x | |||||
| Historical LTM P/E Ratio | -25.9x | -13.3x | -12.6x | |||||
| Selected P/E Multiple | -7.4x | -7.7x | -8.1x | |||||
| (x) LTM Net Income | (18,011) | (18,011) | (18,011) | |||||
| (=) Equity Value | 132,456 | 139,427 | 146,398 | |||||
| (/) Shares Outstanding | 63.7 | 63.7 | 63.7 | |||||
| Implied Value Range | 2,078.35 | 2,187.74 | 2,297.12 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,078.35 | 2,187.74 | 2,297.12 | 3,565.00 | ||||
| Upside / (Downside) | -41.7% | -38.6% | -35.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A308170 | A122350 | A090150 | A234100 | A198940 | A105550 | |
| Value of Common Equity | 46,064 | 41,112 | 33,163 | 66,180 | 28,138 | 227,201 | |
| (/) Shares Outstanding | 8.6 | 38.0 | 39.7 | 65.5 | 38.9 | 63.7 | |
| Implied Stock Price | 5,350.00 | 1,083.00 | 835.00 | 1,010.00 | 723.00 | 3,565.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5,350.00 | 1,083.00 | 835.00 | 1,010.00 | 723.00 | 3,565.00 | |
| 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 | |