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 | 0.7x - 0.8x | 0.7x |
| Selected Fwd Ps Multiple | 0.6x - 0.7x | 0.6x |
| Fair Value | ₩15,591 - ₩17,232 | ₩16,411 |
| Upside | -5.1% - 4.9% | -0.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Intops Co., Ltd. | - | KOSDAQ:A049070 |
| HyVision System. Inc | - | KOSDAQ:A126700 |
| UIL Co., Ltd. | - | KOSDAQ:A049520 |
| UJU Electronics Co. Ltd | - | KOSDAQ:A065680 |
| RN2 Technologies Co., Ltd. | - | KOSDAQ:A148250 |
| ATEC MOBILITY Co., Ltd | - | KOSDAQ:A224110 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A049070 | A126700 | A049520 | A065680 | A148250 | A224110 | |||
| KOSDAQ:A049070 | KOSDAQ:A126700 | KOSDAQ:A049520 | KOSDAQ:A065680 | KOSDAQ:A148250 | KOSDAQ:A224110 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -7.6% | 18.4% | 0.8% | -1.6% | NM- | -4.0% | ||
| 3Y CAGR | -16.4% | 4.6% | 16.8% | -5.0% | -17.2% | -7.5% | ||
| Latest Twelve Months | 6.5% | -10.4% | 27.9% | 10.2% | -2.6% | 19.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.4% | 11.6% | 0.1% | 6.8% | -9.3% | 6.1% | ||
| Prior Fiscal Year | 4.1% | 13.2% | 3.7% | 4.0% | -4.5% | -0.7% | ||
| Latest Fiscal Year | 3.5% | 12.6% | 6.3% | 11.3% | -12.0% | -4.0% | ||
| Latest Twelve Months | 3.5% | 12.6% | 6.3% | 11.3% | -12.0% | -4.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 0.4x | 1.7x | 1.7x | 3.5x | 91.5x | 4.0x | ||
| Price / LTM Sales | 0.4x | 0.6x | 0.3x | 1.4x | 5.2x | 0.8x | ||
| LTM P/E Ratio | 12.1x | 5.1x | 4.6x | 12.0x | -43.1x | -18.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 0.6x | 5.2x | |||||
| Historical LTM P/S Ratio | 0.3x | 0.8x | 1.1x | |||||
| Selected Price / Sales Multiple | 0.7x | 0.7x | 0.8x | |||||
| (x) LTM Sales | 104,182 | 104,182 | 104,182 | |||||
| (=) Equity Value | 72,411 | 76,222 | 80,033 | |||||
| (/) Shares Outstanding | 4.8 | 4.8 | 4.8 | |||||
| Implied Value Range | 15,147.48 | 15,944.72 | 16,741.95 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 15,147.48 | 15,944.72 | 16,741.95 | 16,430.00 | ||||
| Upside / (Downside) | -7.8% | -3.0% | 1.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A049070 | A126700 | A049520 | A065680 | A148250 | A224110 | |
| Value of Common Equity | 260,150 | 201,384 | 124,291 | 238,667 | 74,115 | 78,542 | |
| (/) Shares Outstanding | 15.8 | 12.5 | 31.4 | 7.7 | 9.2 | 4.8 | |
| Implied Stock Price | 16,430.00 | 16,100.00 | 3,960.00 | 30,800.00 | 8,030.00 | 16,430.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 16,430.00 | 16,100.00 | 3,960.00 | 30,800.00 | 8,030.00 | 16,430.00 | |
| 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 | |