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 | 17.4x - 19.2x | 18.3x |
| Selected Fwd P/E Multiple | 9.6x - 10.6x | 10.1x |
| Fair Value | ₩56,652 - ₩62,616 | ₩59,634 |
| Upside | 21.8% - 34.7% | 28.2% |
| Benchmarks | - | Full Ticker |
| C&C International Co., Ltd. | - | KOSDAQ:A352480 |
| KOLMAR BNH Co.,Ltd. | - | KOSDAQ:A200130 |
| GREEN CROSS WellBeing Corporation | - | KOSDAQ:A234690 |
| Manyo Factory Co., Ltd | - | KOSDAQ:A439090 |
| Hankook Cosmetics Co., Ltd. | - | KOSE:A123690 |
| Cosmecca Korea Co., Ltd. | - | KOSDAQ:A241710 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A352480 | A200130 | A234690 | A439090 | A123690 | A241710 | |||
| KOSDAQ:A352480 | KOSDAQ:A200130 | KOSDAQ:A234690 | KOSDAQ:A439090 | KOSE:A123690 | KOSDAQ:A241710 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 36.1% | -19.8% | 3.5% | NM- | NM- | 20.0% | ||
| 3Y CAGR | 47.7% | -36.3% | 64.0% | NM- | NM- | 104.2% | ||
| Latest Twelve Months | 3.3% | -8.4% | -19.8% | 96.3% | 30.8% | 91.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.3% | 8.3% | 6.2% | 14.1% | -5.4% | 3.7% | ||
| Prior Fiscal Year | 12.6% | 3.4% | 7.3% | 17.0% | 0.9% | 0.7% | ||
| Latest Fiscal Year | 14.3% | 2.9% | 5.6% | 11.1% | 4.5% | 4.7% | ||
| Latest Twelve Months | 13.1% | 2.9% | 5.3% | 12.6% | 2.7% | 6.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.0x | 10.3x | 10.8x | 11.6x | 22.5x | 8.1x | ||
| Price / LTM Sales | 1.4x | 0.6x | 1.2x | 2.5x | 1.2x | 1.0x | ||
| LTM P/E Ratio | 12.2x | 20.3x | 22.0x | 19.6x | 44.1x | 13.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 12.2x | 20.3x | 44.1x | |||||
| Historical LTM P/E Ratio | 13.6x | 25.7x | 43.7x | |||||
| Selected P/E Multiple | 17.4x | 18.3x | 19.2x | |||||
| (x) LTM Net Income | 42,800 | 42,800 | 42,800 | |||||
| (=) Equity Value | 744,520 | 783,706 | 822,891 | |||||
| (/) Shares Outstanding | 10.7 | 10.7 | 10.7 | |||||
| Implied Value Range | 69,711.65 | 73,380.68 | 77,049.71 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 69,711.65 | 73,380.68 | 77,049.71 | 46,500.00 | ||||
| Upside / (Downside) | 49.9% | 57.8% | 65.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A352480 | A200130 | A234690 | A439090 | A123690 | A241710 | |
| Value of Common Equity | 394,886 | 366,236 | 147,876 | 315,937 | 106,043 | 496,620 | |
| (/) Shares Outstanding | 10.0 | 28.5 | 17.8 | 16.4 | 16.1 | 10.7 | |
| Implied Stock Price | 39,500.00 | 12,870.00 | 8,330.00 | 19,290.00 | 6,600.00 | 46,500.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 39,500.00 | 12,870.00 | 8,330.00 | 19,290.00 | 6,600.00 | 46,500.00 | |
| 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 | |