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 | 13.2x - 14.6x | 13.9x |
| Selected Fwd P/E Multiple | 9.0x - 9.9x | 9.5x |
| Fair Value | ₩2,091 - ₩2,311 | ₩2,201 |
| Upside | 9.5% - 21.0% | 15.3% |
| Benchmarks | - | Full Ticker |
| Inics Corp. | - | KOSDAQ:A452400 |
| Mobile Appliance, Inc. | - | KOSDAQ:A087260 |
| ECOCAB Co.,Ltd | - | KOSDAQ:A128540 |
| HanJung Natural Connectivity System.co.,Ltd | - | KOSDAQ:A107640 |
| Sewon Co.,Ltd | - | KOSDAQ:A234100 |
| TPC Co., Ltd. | - | KOSDAQ:A130740 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A452400 | A087260 | A128540 | A107640 | A234100 | A130740 | |||
| KOSDAQ:A452400 | KOSDAQ:A087260 | KOSDAQ:A128540 | KOSDAQ:A107640 | KOSDAQ:A234100 | KOSDAQ:A130740 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 80.8% | NM- | 39.3% | NM- | ||
| 3Y CAGR | -51.3% | -17.6% | NM- | NM- | 4.2% | NM- | ||
| Latest Twelve Months | -90.8% | -33.6% | 876.7% | 205.2% | 86.8% | 178.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.6% | 2.9% | -5.1% | -5.4% | 8.0% | -2.3% | ||
| Prior Fiscal Year | 9.3% | 4.2% | 1.5% | -13.5% | 2.7% | -2.4% | ||
| Latest Fiscal Year | 1.0% | 3.5% | 14.7% | 9.8% | 3.9% | 1.9% | ||
| Latest Twelve Months | 1.0% | 3.5% | 14.7% | 9.8% | 3.9% | 1.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 47.4x | 10.7x | 2.9x | 15.5x | 6.3x | 11.7x | ||
| Price / LTM Sales | 0.7x | 1.5x | 0.3x | 1.2x | 0.3x | 0.3x | ||
| LTM P/E Ratio | 76.2x | 44.4x | 2.4x | 12.3x | 8.8x | 14.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 2.4x | 12.3x | 76.2x | |||||
| Historical LTM P/E Ratio | -9.4x | 14.3x | 51.6x | |||||
| Selected P/E Multiple | 13.2x | 13.9x | 14.6x | |||||
| (x) LTM Net Income | 1,506 | 1,506 | 1,506 | |||||
| (=) Equity Value | 19,915 | 20,963 | 22,011 | |||||
| (/) Shares Outstanding | 11.3 | 11.3 | 11.3 | |||||
| Implied Value Range | 1,766.00 | 1,858.95 | 1,951.90 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,766.00 | 1,858.95 | 1,951.90 | 1,909.00 | ||||
| Upside / (Downside) | -7.5% | -2.6% | 2.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A452400 | A087260 | A128540 | A107640 | A234100 | A130740 | |
| Value of Common Equity | 77,379 | 62,111 | 48,318 | 216,032 | 71,159 | 21,527 | |
| (/) Shares Outstanding | 9.1 | 32.6 | 26.0 | 9.1 | 65.5 | 11.3 | |
| Implied Stock Price | 8,530.00 | 1,908.00 | 1,859.00 | 23,850.00 | 1,086.00 | 1,909.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8,530.00 | 1,908.00 | 1,859.00 | 23,850.00 | 1,086.00 | 1,909.00 | |
| 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 | |