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 | 6.0x - 6.7x | 6.3x |
Selected Fwd P/E Multiple | 8.3x - 9.2x | 8.8x |
Fair Value | ₩2,365 - ₩2,614 | ₩2,490 |
Upside | 26.5% - 39.8% | 33.2% |
Benchmarks | - | Full Ticker |
Finetechnix. Co.,Ltd. | - | KOSDAQ:A106240 |
Cheil Electric Co., Ltd. | - | KOSDAQ:A199820 |
Enertork Ltd. | - | KOSDAQ:A019990 |
Kumho Electric, Inc. | - | KOSE:A001210 |
DAEYANG ELECTRIC.Co.,Ltd. | - | KOSDAQ:A108380 |
CAELUM Co., Ltd. | - | KOSDAQ:A258610 |
- | - | - |
Select Price / LTM EPS Ratio | ||||||||
Benchmark Companies | ||||||||
A106240 | A199820 | A019990 | A001210 | A108380 | A258610 | |||
KOSDAQ:A106240 | KOSDAQ:A199820 | KOSDAQ:A019990 | KOSE:A001210 | KOSDAQ:A108380 | KOSDAQ:A258610 | |||
Historical Net Income Growth | ||||||||
5Y CAGR | NM- | NM- | 1.7% | NM- | 9.4% | NM- | ||
3Y CAGR | NM- | NM- | -21.1% | NM- | 30.4% | NM- | ||
Latest Twelve Months | -33.7% | 28.9% | 160.8% | 26.5% | 133.9% | 135.3% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 112.9% | 5.6% | 2.3% | -39.7% | 4.2% | -35.1% | ||
Prior Fiscal Year | -6.3% | 5.6% | -3.2% | -31.1% | 5.4% | -28.0% | ||
Latest Fiscal Year | -8.6% | 5.5% | 2.1% | -22.9% | 10.0% | 8.6% | ||
Latest Twelve Months | -8.6% | 5.5% | 2.1% | -22.9% | 10.0% | 8.6% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 201.1x | 13.0x | 52.2x | -17.0x | 1.8x | 11.3x | ||
Price / LTM Sales | 0.4x | 1.0x | 2.3x | 1.2x | 0.8x | 0.5x | ||
LTM P/E Ratio | -4.7x | 18.6x | 109.8x | -5.1x | 8.1x | 6.1x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | -5.1x | 8.1x | 109.8x | |||||
Historical LTM P/E Ratio | -131.1x | -3.9x | 6.1x | |||||
Selected P/E Multiple | 6.0x | 6.3x | 6.7x | |||||
(x) LTM Net Income | 8,334 | 8,334 | 8,334 | |||||
(=) Equity Value | 50,247 | 52,891 | 55,536 | |||||
(/) Shares Outstanding | 26.5 | 26.5 | 26.5 | |||||
Implied Value Range | 1,894.07 | 1,993.76 | 2,093.45 | |||||
FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 1,894.07 | 1,993.76 | 2,093.45 | 1,870.00 | ||||
Upside / (Downside) | 1.3% | 6.6% | 11.9% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | A106240 | A199820 | A019990 | A001210 | A108380 | A258610 | |
Value of Common Equity | 21,149 | 190,203 | 56,938 | 62,041 | 159,454 | 49,608 | |
(/) Shares Outstanding | 16.9 | 22.2 | 9.6 | 56.6 | 9.2 | 26.5 | |
Implied Stock Price | 1,252.00 | 8,560.00 | 5,950.00 | 1,096.00 | 17,250.00 | 1,870.00 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 1,252.00 | 8,560.00 | 5,950.00 | 1,096.00 | 17,250.00 | 1,870.00 | |
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 |