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 | 2.1x - 2.3x | 2.2x |
| Historical Pb Multiple | 0.7x - 2.4x | 1.0x |
| Fair Value | ₩42,616 - ₩47,102 | ₩44,859 |
| Upside | 0.3% - 10.8% | 5.6% |
| Benchmarks | - | Full Ticker |
| C&C International Co., Ltd. | - | KOSDAQ:A352480 |
| KOLMAR BNH Co.,Ltd. | - | KOSDAQ:A200130 |
| Manyo Factory Co., Ltd | - | KOSDAQ:A439090 |
| Hankook Cosmetics Co., Ltd. | - | KOSE:A123690 |
| Bonne Co., Ltd. | - | KOSDAQ:A226340 |
| Cosmecca Korea Co., Ltd. | - | KOSDAQ:A241710 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A352480 | A200130 | A439090 | A123690 | A226340 | A241710 | |||
| KOSDAQ:A352480 | KOSDAQ:A200130 | KOSDAQ:A439090 | KOSE:A123690 | KOSDAQ:A226340 | KOSDAQ:A241710 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 37.4% | -19.8% | NM- | NM- | NM- | 54.5% | ||
| 3Y CAGR | NM- | -36.3% | 4.9% | NM- | NM- | 68.8% | ||
| Latest Twelve Months | 3.3% | -8.4% | 40.7% | 30.8% | -6579.6% | 91.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.3% | 8.3% | 13.9% | -4.5% | -2.8% | 4.1% | ||
| Prior Fiscal Year | 14.3% | 3.4% | 11.1% | 4.5% | 0.2% | 4.7% | ||
| Latest Fiscal Year | 11.5% | 2.9% | 12.8% | 4.9% | -12.8% | 8.2% | ||
| Latest Twelve Months | 11.5% | 2.9% | 12.8% | 4.9% | -12.8% | 8.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 11.9% | 15.0% | 18.0% | -9.0% | -3.3% | 7.8% | ||
| Prior Fiscal Year | 20.5% | 4.9% | 15.6% | 14.6% | 0.5% | 14.1% | ||
| Latest Twelve Months | 17.1% | 4.5% | 15.5% | 16.4% | -21.1% | 22.1% | ||
| Next Fiscal Year | 15.5% | 12.6% | 27.3% | 20.0% | -36.2% | 20.1% | ||
| Two Fiscal Years Forward | 16.5% | 11.9% | 30.9% | 20.8% | -56.8% | 20.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.2x | 0.6x | 2.2x | 1.1x | 0.9x | 1.0x | ||
| Price / LTM EPS | 10.8x | 19.6x | 17.2x | 22.4x | -6.9x | 12.2x | ||
| Price / Book | 1.7x | 0.9x | 2.5x | 3.4x | 1.3x | 2.4x | ||
| Price / Fwd Book | 1.3x | 0.8x | 1.9x | 2.8x | 1.8x | 1.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.9x | 1.7x | 3.4x | |||||
| Historical P/B Ratio | 0.7x | 1.0x | 2.4x | |||||
| Selected P/B Multiple | 2.1x | 2.2x | 2.3x | |||||
| (x) Book Value | 218,411 | 218,411 | 218,411 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A352480 | A200130 | A439090 | A123690 | A226340 | A241710 | |
| Value of Common Equity | 312,410 | 353,430 | 282,197 | 102,990 | 61,167 | 453,900 | |
| (/) Shares Outstanding | 10.0 | 28.5 | 16.4 | 16.1 | 42.0 | 10.7 | |
| Implied Stock Price | 31,250.00 | 12,420.00 | 17,230.00 | 6,410.00 | 1,458.00 | 42,500.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 31,250.00 | 12,420.00 | 17,230.00 | 6,410.00 | 1,458.00 | 42,500.00 | |
| 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 | |