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 | 0.9x - 1.0x | 1.0x |
| Selected Fwd Ps Multiple | 0.8x - 0.9x | 0.9x |
| Fair Value | ₩50,009 - ₩55,273 | ₩52,641 |
| Upside | 1.7% - 12.5% | 7.1% |
| Benchmarks | Ticker | 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 / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A352480 | A200130 | A439090 | A123690 | A226340 | A241710 | |||
| KOSDAQ:A352480 | KOSDAQ:A200130 | KOSDAQ:A439090 | KOSE:A123690 | KOSDAQ:A226340 | KOSDAQ:A241710 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 28.2% | 7.0% | NM- | -6.7% | 7.9% | 8.6% | ||
| 3Y CAGR | 45.8% | 1.3% | NM- | 11.5% | 8.5% | 9.8% | ||
| Latest Twelve Months | 28.4% | 6.2% | 21.8% | 17.9% | -5.8% | 11.4% | ||
| 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% | 17.0% | 4.5% | 0.2% | 4.7% | ||
| Latest Fiscal Year | 11.5% | 2.9% | 11.1% | 4.9% | -12.8% | 8.2% | ||
| Latest Twelve Months | 11.5% | 2.9% | 12.6% | 4.9% | -12.8% | 8.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.1x | 10.1x | 11.3x | 16.2x | 21.1x | 8.4x | ||
| Price / LTM Sales | 1.4x | 0.6x | 2.5x | 1.1x | 0.9x | 1.0x | ||
| LTM P/E Ratio | 12.3x | 19.8x | 19.2x | 23.1x | -6.9x | 11.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.6x | 1.1x | 2.5x | |||||
| Historical LTM P/S Ratio | 0.3x | 0.4x | 1.0x | |||||
| Selected Price / Sales Multiple | 0.9x | 1.0x | 1.0x | |||||
| (x) LTM Sales | 524,329 | 524,329 | 524,329 | |||||
| (=) Equity Value | 487,209 | 512,852 | 538,495 | |||||
| (/) Shares Outstanding | 10.7 | 10.7 | 10.7 | |||||
| Implied Value Range | 45,618.85 | 48,019.85 | 50,420.84 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 45,618.85 | 48,019.85 | 50,420.84 | 49,150.00 | ||||
| Upside / (Downside) | -7.2% | -2.3% | 2.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A352480 | A200130 | A439090 | A123690 | A226340 | A241710 | |
| Value of Common Equity | 398,884 | 361,683 | 313,316 | 107,649 | 61,167 | 524,922 | |
| (/) Shares Outstanding | 10.0 | 28.5 | 16.4 | 16.1 | 42.0 | 10.7 | |
| Implied Stock Price | 39,900.00 | 12,710.00 | 19,130.00 | 6,700.00 | 1,458.00 | 49,150.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 39,900.00 | 12,710.00 | 19,130.00 | 6,700.00 | 1,458.00 | 49,150.00 | |
| 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 | |