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 | -17.1x - -18.9x | -18.0x |
| Selected Fwd P/E Multiple | -10.5x - -11.6x | -11.0x |
| Fair Value | ₩1,426 - ₩1,576 | ₩1,501 |
| Upside | -31.6% - -24.4% | -28.0% |
| Benchmarks | - | Full Ticker |
| Opticis Company Limited | - | KOSDAQ:A109080 |
| HUMAN TECHNOLOGY Co., Ltd | - | KOSDAQ:A175140 |
| ONEUL E&M co.,Ltd. | - | KOSDAQ:A192410 |
| Wooriro Co., Ltd | - | KOSDAQ:A046970 |
| Asia Pacific Satellite Inc. | - | KOSDAQ:A211270 |
| Topco Media Co.,Ltd. | - | KOSDAQ:A134580 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A109080 | A175140 | A192410 | A046970 | A211270 | A134580 | |||
| KOSDAQ:A109080 | KOSDAQ:A175140 | KOSDAQ:A192410 | KOSDAQ:A046970 | KOSDAQ:A211270 | KOSDAQ:A134580 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 10.8% | NM- | NM- | NM- | 71.0% | NM- | ||
| 3Y CAGR | -6.5% | NM- | NM- | NM- | 95.2% | NM- | ||
| Latest Twelve Months | 105.4% | -12.7% | -23.6% | -9.2% | -0.8% | -8.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 16.6% | -24.1% | -62.7% | -4.5% | 7.5% | -34.6% | ||
| Prior Fiscal Year | 10.5% | -36.8% | -79.7% | -8.8% | 21.3% | -22.6% | ||
| Latest Fiscal Year | 19.9% | -37.4% | -132.0% | -11.0% | 17.8% | -20.2% | ||
| Latest Twelve Months | 19.9% | -37.4% | -132.0% | -11.0% | 17.8% | -20.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 0.9x | -26.6x | -2.8x | -28.4x | 12.5x | -65.0x | ||
| Price / LTM Sales | 1.7x | 3.0x | 1.2x | 1.2x | 3.1x | 4.3x | ||
| LTM P/E Ratio | 8.5x | -7.9x | -0.9x | -11.3x | 17.7x | -21.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -11.3x | -0.9x | 17.7x | |||||
| Historical LTM P/E Ratio | -21.4x | -21.4x | -21.4x | |||||
| Selected P/E Multiple | -17.1x | -18.0x | -18.9x | |||||
| (x) LTM Net Income | (4,724) | (4,724) | (4,724) | |||||
| (=) Equity Value | 80,834 | 85,088 | 89,343 | |||||
| (/) Shares Outstanding | 49.3 | 49.3 | 49.3 | |||||
| Implied Value Range | 1,639.82 | 1,726.13 | 1,812.44 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,639.82 | 1,726.13 | 1,812.44 | 2,085.00 | ||||
| Upside / (Downside) | -21.4% | -17.2% | -13.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A109080 | A175140 | A192410 | A046970 | A211270 | A134580 | |
| Value of Common Equity | 39,318 | 125,478 | 19,937 | 60,325 | 185,965 | 102,778 | |
| (/) Shares Outstanding | 4.8 | 24.8 | 14.2 | 43.4 | 15.1 | 49.3 | |
| Implied Stock Price | 8,200.00 | 5,060.00 | 1,402.00 | 1,390.00 | 12,330.00 | 2,085.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8,200.00 | 5,060.00 | 1,402.00 | 1,390.00 | 12,330.00 | 2,085.00 | |
| 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 | |