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 | -23.3x - -25.8x | -24.6x |
| Selected Fwd P/E Multiple | -38.4x - -42.4x | -40.4x |
| Fair Value | ₩4,511 - ₩4,986 | ₩4,748 |
| Upside | -42.2% - -36.1% | -39.1% |
| Benchmarks | - | Full Ticker |
| SEKONIX Co., Ltd. | - | KOSDAQ:A053450 |
| UJU Electronics Co. Ltd | - | KOSDAQ:A065680 |
| SAMWHA CAPACITOR Co.,LTD | - | KOSE:A001820 |
| ABCO Electronics Co., Ltd. | - | KOSDAQ:A036010 |
| ATEC MOBILITY Co., Ltd | - | KOSDAQ:A224110 |
| RN2 Technologies Co., Ltd. | - | KOSDAQ:A148250 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A053450 | A065680 | A001820 | A036010 | A224110 | A148250 | |||
| KOSDAQ:A053450 | KOSDAQ:A065680 | KOSE:A001820 | KOSDAQ:A036010 | KOSDAQ:A224110 | KOSDAQ:A148250 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 11.0% | -5.9% | NM- | NM- | NM- | ||
| 3Y CAGR | 33.7% | 6.0% | -8.4% | NM- | NM- | NM- | ||
| Latest Twelve Months | -13.2% | 210.4% | 4.9% | -145.4% | -611.2% | -160.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -1.8% | 6.8% | 9.3% | 0.1% | 6.1% | -9.3% | ||
| Prior Fiscal Year | 2.3% | 4.0% | 7.4% | -1.9% | -0.7% | -4.5% | ||
| Latest Fiscal Year | 2.1% | 11.3% | 7.4% | -4.8% | -4.0% | -12.0% | ||
| Latest Twelve Months | 2.1% | 11.3% | 7.4% | -4.8% | -4.0% | -12.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 3.1x | 3.2x | 3.9x | 10.2x | 5.0x | 88.7x | ||
| Price / LTM Sales | 0.2x | 1.3x | 0.8x | 0.5x | 0.9x | 5.0x | ||
| LTM P/E Ratio | 8.1x | 11.5x | 11.3x | -11.3x | -21.4x | -41.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -21.4x | 8.1x | 11.5x | |||||
| Historical LTM P/E Ratio | -41.9x | 11.9x | 66.5x | |||||
| Selected P/E Multiple | -23.3x | -24.6x | -25.8x | |||||
| (x) LTM Net Income | (1,719) | (1,719) | (1,719) | |||||
| (=) Equity Value | 40,098 | 42,209 | 44,319 | |||||
| (/) Shares Outstanding | 9.2 | 9.2 | 9.2 | |||||
| Implied Value Range | 4,344.43 | 4,573.09 | 4,801.74 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4,344.43 | 4,573.09 | 4,801.74 | 7,800.00 | ||||
| Upside / (Downside) | -44.3% | -41.4% | -38.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A053450 | A065680 | A001820 | A036010 | A224110 | A148250 | |
| Value of Common Equity | 80,017 | 229,498 | 245,751 | 65,866 | 89,871 | 71,993 | |
| (/) Shares Outstanding | 14.6 | 8.0 | 10.3 | 13.3 | 4.8 | 9.2 | |
| Implied Stock Price | 5,470.00 | 28,550.00 | 23,950.00 | 4,955.00 | 18,800.00 | 7,800.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5,470.00 | 28,550.00 | 23,950.00 | 4,955.00 | 18,800.00 | 7,800.00 | |
| 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 | |