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 | 1.2x - 1.3x | 1.2x |
| Historical Pb Multiple | 0.8x - 2.9x | 2.1x |
| Fair Value | ₩18,327 - ₩20,256 | ₩19,292 |
| Upside | 47.8% - 63.4% | 55.6% |
| Benchmarks | - | Full Ticker |
| Hyundai Everdigm Corp. | - | KOSDAQ:A041440 |
| SIMPAC Inc. | - | KOSE:A009160 |
| Essen Tech Co., Ltd. | - | KOSDAQ:A043340 |
| GnBS eco Co.,Ltd | - | KOSDAQ:A382800 |
| Heungkuk Metaltech Co.,Ltd. | - | KOSDAQ:A010240 |
| COWINTECH Co. Ltd. | - | KOSDAQ:A282880 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A041440 | A009160 | A043340 | A382800 | A010240 | A282880 | |||
| KOSDAQ:A041440 | KOSE:A009160 | KOSDAQ:A043340 | KOSDAQ:A382800 | KOSDAQ:A010240 | KOSDAQ:A282880 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 41.5% | 23.7% | NM- | 94.4% | 8.5% | -1.1% | ||
| 3Y CAGR | NM- | -32.9% | NM- | 57.0% | -3.8% | 42.6% | ||
| Latest Twelve Months | 3.0% | 524.7% | 69.2% | -3.3% | -19.9% | 37.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -0.6% | 7.1% | -6.0% | 18.7% | 8.3% | 6.9% | ||
| Prior Fiscal Year | 1.8% | -1.1% | -20.0% | 22.5% | 8.8% | 3.5% | ||
| Latest Fiscal Year | 1.9% | 3.5% | -5.4% | 19.7% | 8.2% | 6.6% | ||
| Latest Twelve Months | 1.9% | 3.5% | -5.4% | 22.6% | 8.2% | 6.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -0.9% | 8.1% | -12.5% | 23.6% | 13.1% | 6.6% | ||
| Prior Fiscal Year | 3.5% | -1.1% | -36.4% | 23.1% | 13.8% | 8.1% | ||
| Latest Twelve Months | 3.5% | 4.6% | -10.9% | 17.9% | 10.1% | 9.5% | ||
| Next Fiscal Year | 4.0% | 18.6% | -64.3% | 27.2% | 11.0% | 9.6% | ||
| Two Fiscal Years Forward | 3.9% | 21.0% | -192.1% | 27.6% | 10.1% | 11.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.4x | 0.3x | 1.0x | 1.3x | 0.5x | 0.6x | ||
| Price / LTM EPS | 21.5x | 7.3x | -18.5x | 5.9x | 5.5x | 8.6x | ||
| Price / Book | 0.8x | 0.3x | 2.1x | 0.9x | 0.5x | 0.8x | ||
| Price / Fwd Book | 0.7x | 0.3x | 4.1x | 0.8x | 0.5x | 0.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 0.8x | 2.1x | |||||
| Historical P/B Ratio | 0.8x | 2.1x | 2.9x | |||||
| Selected P/B Multiple | 1.2x | 1.2x | 1.3x | |||||
| (x) Book Value | 176,818 | 176,818 | 176,818 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A041440 | A009160 | A043340 | A382800 | A010240 | A282880 | |
| Value of Common Equity | 141,485 | 199,712 | 54,340 | 101,541 | 57,956 | 139,455 | |
| (/) Shares Outstanding | 17.8 | 54.3 | 95.0 | 31.8 | 11.1 | 11.2 | |
| Implied Stock Price | 7,930.00 | 3,680.00 | 572.00 | 3,190.00 | 5,220.00 | 12,400.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7,930.00 | 3,680.00 | 572.00 | 3,190.00 | 5,220.00 | 12,400.00 | |
| 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 | |