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 Pb Multiple | 1.3x - 1.4x | 1.3x |
| Historical Pb Multiple | 1.0x - 5.0x | 2.0x |
| Fair Value | ₩17,780 - ₩19,652 | ₩18,716 |
| Upside | 20.8% - 33.5% | 27.1% |
| Benchmarks | - | Full Ticker |
| Tonymoly Co., Ltd | - | KOSE:A214420 |
| INSAN Inc. | - | KOSDAQ:A277410 |
| It'S Hanbul Co., Ltd. | - | KOSE:A226320 |
| H.PIO Co., Ltd. | - | KOSDAQ:A357230 |
| NOVAREX Co.,Ltd. | - | KOSDAQ:A194700 |
| KOLMAR BNH Co.,Ltd. | - | KOSDAQ:A200130 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A214420 | A277410 | A226320 | A357230 | A194700 | A200130 | |||
| KOSE:A214420 | KOSDAQ:A277410 | KOSE:A226320 | KOSDAQ:A357230 | KOSDAQ:A194700 | KOSDAQ:A200130 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -22.3% | NM- | -5.3% | 9.4% | -19.8% | ||
| 3Y CAGR | NM- | -48.0% | NM- | -27.1% | -4.5% | -36.3% | ||
| Latest Twelve Months | 342.0% | -82.1% | 203.0% | -57.8% | 4.5% | -8.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -7.7% | 12.6% | 4.6% | 8.8% | 8.6% | 8.3% | ||
| Prior Fiscal Year | 2.5% | 13.3% | 5.0% | 6.5% | 7.3% | 3.4% | ||
| Latest Fiscal Year | 9.2% | 2.7% | 14.4% | 2.6% | 7.7% | 2.9% | ||
| Latest Twelve Months | 9.2% | 2.7% | 14.4% | 2.6% | 7.7% | 2.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -9.5% | 10.2% | -1.1% | 11.7% | 16.6% | 15.0% | ||
| Prior Fiscal Year | 4.0% | 8.5% | 1.8% | 11.0% | 11.6% | 4.9% | ||
| Latest Twelve Months | 16.0% | 1.4% | 5.5% | 4.6% | 11.0% | 4.5% | ||
| Next Fiscal Year | 19.7% | 4.7% | 4.1% | 18.2% | 9.6% | 12.6% | ||
| Two Fiscal Years Forward | 21.9% | 4.7% | 4.1% | 17.3% | 9.7% | 11.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.3x | 1.5x | 1.5x | 0.4x | 0.7x | 0.6x | ||
| Price / LTM EPS | 13.7x | 53.9x | 10.6x | 16.7x | 8.8x | 22.0x | ||
| Price / Book | 2.0x | 0.7x | 0.6x | 0.7x | 0.9x | 1.0x | ||
| Price / Fwd Book | 1.7x | 0.7x | 0.6x | 0.6x | 0.9x | 1.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.6x | 0.7x | 2.0x | |||||
| Historical P/B Ratio | 1.0x | 2.0x | 5.0x | |||||
| Selected P/B Multiple | 1.3x | 1.3x | 1.4x | |||||
| (x) Book Value | 397,095 | 397,095 | 397,095 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A214420 | A277410 | A226320 | A357230 | A194700 | A200130 | |
| Value of Common Equity | 222,295 | 47,644 | 216,685 | 108,144 | 209,594 | 418,880 | |
| (/) Shares Outstanding | 23.9 | 37.7 | 17.6 | 41.3 | 17.7 | 28.5 | |
| Implied Stock Price | 9,300.00 | 1,264.00 | 12,300.00 | 2,620.00 | 11,840.00 | 14,720.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 9,300.00 | 1,264.00 | 12,300.00 | 2,620.00 | 11,840.00 | 14,720.00 | |
| 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 | |