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 Ps Multiple | 4.4x - 4.8x | 4.6x |
| Selected Fwd Ps Multiple | 5.1x - 5.6x | 5.3x |
| Fair Value | ₩15,306 - ₩16,917 | ₩16,112 |
| Upside | -7.0% - 2.8% | -2.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Able C&C Co., Ltd. | - | KOSE:A078520 |
| INSAN Inc. | - | KOSDAQ:A277410 |
| Genic Co., Ltd. | - | KOSDAQ:A123330 |
| HuM&C Co., Ltd. | - | KOSDAQ:A263920 |
| CTK Co., Ltd | - | KOSDAQ:A260930 |
| Raphas Co., Ltd. | - | KOSDAQ:A214260 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A078520 | A277410 | A123330 | A263920 | A260930 | A214260 | |||
| KOSE:A078520 | KOSDAQ:A277410 | KOSDAQ:A123330 | KOSDAQ:A263920 | KOSDAQ:A260930 | KOSDAQ:A214260 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -9.0% | 4.7% | 3.0% | 13.6% | -6.4% | 8.4% | ||
| 3Y CAGR | 0.1% | -5.3% | 9.1% | 55.6% | -9.8% | 10.2% | ||
| Latest Twelve Months | -3.5% | -12.9% | 77.8% | -2.5% | -6.0% | -2.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -8.8% | 12.6% | -12.0% | -33.9% | -5.0% | -18.7% | ||
| Prior Fiscal Year | 2.2% | 13.3% | -15.7% | 21.3% | 7.8% | -31.5% | ||
| Latest Fiscal Year | 5.5% | 2.7% | 15.2% | 7.2% | -3.9% | -17.5% | ||
| Latest Twelve Months | 5.5% | 2.7% | 15.2% | 7.2% | -3.9% | -17.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.8x | 22.9x | 24.3x | 8.4x | 14.6x | 741.2x | ||
| Price / LTM Sales | 0.7x | 1.5x | 3.6x | 1.1x | 0.9x | 5.2x | ||
| LTM P/E Ratio | 12.6x | 54.8x | 24.1x | 15.2x | -23.8x | -29.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.7x | 1.1x | 3.6x | |||||
| Historical LTM P/S Ratio | 5.2x | 6.5x | 20.6x | |||||
| Selected Price / Sales Multiple | 4.4x | 4.6x | 4.8x | |||||
| (x) LTM Sales | 27,215 | 27,215 | 27,215 | |||||
| (=) Equity Value | 119,193 | 125,467 | 131,740 | |||||
| (/) Shares Outstanding | 8.4 | 8.4 | 8.4 | |||||
| Implied Value Range | 14,175.41 | 14,921.48 | 15,667.56 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 14,175.41 | 14,921.48 | 15,667.56 | 16,450.00 | ||||
| Upside / (Downside) | -13.8% | -9.3% | -4.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A078520 | A277410 | A123330 | A263920 | A260930 | A214260 | |
| Value of Common Equity | 177,156 | 48,775 | 170,578 | 49,683 | 77,825 | 138,319 | |
| (/) Shares Outstanding | 26.0 | 37.7 | 7.8 | 49.0 | 18.8 | 8.4 | |
| Implied Stock Price | 6,810.00 | 1,294.00 | 21,800.00 | 1,013.00 | 4,130.00 | 16,450.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 6,810.00 | 1,294.00 | 21,800.00 | 1,013.00 | 4,130.00 | 16,450.00 | |
| 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 | |