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 | 18.9x - 20.9x | 19.9x |
| Selected Fwd P/E Multiple | 10.1x - 11.1x | 10.6x |
| Fair Value | ₩15,565 - ₩17,203 | ₩16,384 |
| Upside | 22.5% - 35.4% | 28.9% |
| Benchmarks | - | Full Ticker |
| Manyo Factory Co., Ltd | - | KOSDAQ:A439090 |
| Hankook Cosmetics Co., Ltd. | - | KOSE:A123690 |
| Coreana Cosmetics Co.,Ltd. | - | KOSDAQ:A027050 |
| Jayjun Cosmetic Co., Ltd. | - | KOSE:A025620 |
| Cosmax Nbt, Inc. | - | KOSDAQ:A222040 |
| KOLMAR BNH Co.,Ltd. | - | KOSDAQ:A200130 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A439090 | A123690 | A027050 | A025620 | A222040 | A200130 | |||
| KOSDAQ:A439090 | KOSE:A123690 | KOSDAQ:A027050 | KOSE:A025620 | KOSDAQ:A222040 | KOSDAQ:A200130 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 6.8% | NM- | NM- | -19.8% | ||
| 3Y CAGR | NM- | NM- | -37.2% | NM- | NM- | -36.3% | ||
| Latest Twelve Months | 40.7% | 30.8% | -54.1% | -64.3% | 11.4% | -8.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 13.9% | -4.5% | 1.4% | -174.6% | -3.9% | 8.3% | ||
| Prior Fiscal Year | 17.0% | 4.5% | 2.1% | -37.1% | -1.9% | 3.4% | ||
| Latest Fiscal Year | 11.1% | 4.9% | 1.0% | -62.5% | -1.8% | 2.9% | ||
| Latest Twelve Months | 12.6% | 4.9% | 1.0% | -62.5% | -1.8% | 2.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.3x | 16.2x | 14.6x | -0.1x | 9.3x | 10.1x | ||
| Price / LTM Sales | 2.5x | 1.1x | 0.8x | 1.5x | 0.2x | 0.6x | ||
| LTM P/E Ratio | 19.2x | 23.1x | 84.5x | -2.4x | -12.8x | 19.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -12.8x | 19.2x | 84.5x | |||||
| Historical LTM P/E Ratio | 13.5x | 19.8x | 22.6x | |||||
| Selected P/E Multiple | 18.9x | 19.9x | 20.9x | |||||
| (x) LTM Net Income | 18,053 | 18,053 | 18,053 | |||||
| (=) Equity Value | 341,514 | 359,488 | 377,463 | |||||
| (/) Shares Outstanding | 28.5 | 28.5 | 28.5 | |||||
| Implied Value Range | 12,001.25 | 12,632.89 | 13,264.54 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 12,001.25 | 12,632.89 | 13,264.54 | 12,710.00 | ||||
| Upside / (Downside) | -5.6% | -0.6% | 4.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A439090 | A123690 | A027050 | A025620 | A222040 | A200130 | |
| Value of Common Equity | 313,316 | 107,649 | 68,554 | 21,544 | 73,895 | 361,683 | |
| (/) Shares Outstanding | 16.4 | 16.1 | 30.2 | 4.5 | 20.6 | 28.5 | |
| Implied Stock Price | 19,130.00 | 6,700.00 | 2,270.00 | 4,815.00 | 3,595.00 | 12,710.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 19,130.00 | 6,700.00 | 2,270.00 | 4,815.00 | 3,595.00 | 12,710.00 | |
| 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 | |