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 | 2.9x - 3.3x | 3.1x |
| Selected Fwd Ps Multiple | 2.4x - 2.7x | 2.6x |
| Fair Value | ₩3,119 - ₩3,448 | ₩3,283 |
| Upside | -26.4% - -18.7% | -22.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Paru Co., Ltd | - | KOSDAQ:A043200 |
| Seoul Electronics & Telecom Co., Ltd. | - | KOSDAQ:A027040 |
| Finetechnix. Co.,Ltd. | - | KOSDAQ:A106240 |
| DAEYANG ELECTRIC.Co.,Ltd. | - | KOSDAQ:A108380 |
| Dasan Solueta Co.,Ltd. | - | KOSDAQ:A154040 |
| Solux Co., Ltd. | - | KOSDAQ:A290690 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A043200 | A027040 | A106240 | A108380 | A154040 | A290690 | |||
| KOSDAQ:A043200 | KOSDAQ:A027040 | KOSDAQ:A106240 | KOSDAQ:A108380 | KOSDAQ:A154040 | KOSDAQ:A290690 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 3.0% | -16.4% | -14.7% | 4.7% | -6.9% | -6.5% | ||
| 3Y CAGR | 0.7% | -16.7% | 4.7% | -6.6% | 1.7% | -10.2% | ||
| Latest Twelve Months | 62.7% | -11.2% | -3.0% | 27.2% | 3.3% | -15.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -17.2% | -12.7% | 112.9% | 4.2% | -0.7% | -5.6% | ||
| Prior Fiscal Year | -11.4% | -20.0% | -6.3% | -5.7% | 2.5% | -11.2% | ||
| Latest Fiscal Year | -2.4% | -42.1% | -8.6% | 5.4% | 15.7% | -80.8% | ||
| Latest Twelve Months | -0.4% | -21.7% | -8.6% | 7.1% | 16.4% | -80.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 37.4x | -26.7x | 145.7x | 1.6x | 2.1x | -31.2x | ||
| Price / LTM Sales | 0.4x | 0.4x | 0.3x | 0.8x | 0.1x | 4.2x | ||
| LTM P/E Ratio | -91.9x | -2.0x | -4.0x | 7.9x | 0.7x | -5.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.4x | 0.8x | |||||
| Historical LTM P/S Ratio | 0.8x | 2.7x | 10.0x | |||||
| Selected Price / Sales Multiple | 2.9x | 3.1x | 3.3x | |||||
| (x) LTM Sales | 50,689 | 50,689 | 50,689 | |||||
| (=) Equity Value | 149,384 | 157,246 | 165,109 | |||||
| (/) Shares Outstanding | 48.5 | 48.5 | 48.5 | |||||
| Implied Value Range | 3,080.16 | 3,242.28 | 3,404.39 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3,080.16 | 3,242.28 | 3,404.39 | 4,240.00 | ||||
| Upside / (Downside) | -27.4% | -23.5% | -19.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A043200 | A027040 | A106240 | A108380 | A154040 | A290690 | |
| Value of Common Equity | 20,980 | 14,892 | 19,054 | 154,370 | 17,483 | 205,635 | |
| (/) Shares Outstanding | 41.8 | 69.6 | 16.9 | 9.2 | 18.0 | 48.5 | |
| Implied Stock Price | 502.00 | 214.00 | 1,128.00 | 16,700.00 | 974.00 | 4,240.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 502.00 | 214.00 | 1,128.00 | 16,700.00 | 974.00 | 4,240.00 | |
| 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 | |