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 | 1.9x - 2.1x | 2.0x |
| Selected Fwd Ps Multiple | 1.6x - 1.7x | 1.7x |
| Fair Value | ₩16,012 - ₩17,697 | ₩16,854 |
| Upside | 2.0% - 12.8% | 7.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| AUROS Technology, Inc. | - | KOSDAQ:A322310 |
| Tfe Inc. | - | KOSDAQ:A425420 |
| BCnC Co., Ltd. | - | KOSDAQ:A146320 |
| Innox Corporation | - | KOSDAQ:A088390 |
| Openedges Technology, Inc. | - | KOSDAQ:A394280 |
| KNJ Co., Ltd. | - | KOSDAQ:A272110 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A322310 | A425420 | A146320 | A088390 | A394280 | A272110 | |||
| KOSDAQ:A322310 | KOSDAQ:A425420 | KOSDAQ:A146320 | KOSDAQ:A088390 | KOSDAQ:A394280 | KOSDAQ:A272110 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | 13.1% | 17.8% | 6.2% | NM- | 2.0% | ||
| 3Y CAGR | 15.8% | 0.8% | 6.4% | -9.2% | 43.5% | 10.2% | ||
| Latest Twelve Months | 34.9% | -8.3% | 18.5% | -9.0% | -21.8% | 31.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -5.0% | 10.7% | 6.5% | 8.4% | -323.3% | 10.2% | ||
| Prior Fiscal Year | 7.4% | 13.8% | 1.9% | -22.4% | -75.8% | 17.9% | ||
| Latest Fiscal Year | 9.6% | 2.0% | -2.9% | -35.4% | -178.0% | 24.2% | ||
| Latest Twelve Months | 9.6% | 2.0% | -2.9% | -35.4% | -178.0% | 24.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 20.5x | 20.6x | 27.8x | 11.6x | -10.4x | 7.2x | ||
| Price / LTM Sales | 3.4x | 2.5x | 1.4x | 1.2x | 18.4x | 2.0x | ||
| LTM P/E Ratio | 35.6x | 127.5x | -46.1x | -3.5x | -10.3x | 8.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.2x | 2.5x | 18.4x | |||||
| Historical LTM P/S Ratio | 1.7x | 2.0x | 3.0x | |||||
| Selected Price / Sales Multiple | 1.9x | 2.0x | 2.1x | |||||
| (x) LTM Sales | 62,217 | 62,217 | 62,217 | |||||
| (=) Equity Value | 118,484 | 124,720 | 130,956 | |||||
| (/) Shares Outstanding | 7.8 | 7.8 | 7.8 | |||||
| Implied Value Range | 15,160.08 | 15,957.98 | 16,755.87 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 15,160.08 | 15,957.98 | 16,755.87 | 15,690.00 | ||||
| Upside / (Downside) | -3.4% | 1.7% | 6.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A322310 | A425420 | A146320 | A088390 | A394280 | A272110 | |
| Value of Common Equity | 210,522 | 185,188 | 105,160 | 69,174 | 282,305 | 122,625 | |
| (/) Shares Outstanding | 9.2 | 11.0 | 12.7 | 9.4 | 22.0 | 7.8 | |
| Implied Stock Price | 22,800.00 | 16,800.00 | 8,280.00 | 7,370.00 | 12,830.00 | 15,690.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 22,800.00 | 16,800.00 | 8,280.00 | 7,370.00 | 12,830.00 | 15,690.00 | |
| 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 | |