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 - 1.8x | 1.7x |
| Fair Value | ₩5,513 - ₩6,094 | ₩5,803 |
| Upside | 15.3% - 27.5% | 21.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Cp System Co.,Ltd | - | KOSDAQ:A413630 |
| Jeonjinbio Co., Ltd. | - | KOSDAQ:A110020 |
| SH Energy & Chemical Co., Ltd. | - | KOSE:A002360 |
| NANOCMS Co.,Ltd | - | KOSDAQ:A247660 |
| KNW Co., Ltd. | - | KOSDAQ:A105330 |
| KBG Corp. | - | KOSDAQ:A318000 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A413630 | A110020 | A002360 | A247660 | A105330 | A318000 | |||
| KOSDAQ:A413630 | KOSDAQ:A110020 | KOSE:A002360 | KOSDAQ:A247660 | KOSDAQ:A105330 | KOSDAQ:A318000 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | 37.3% | -2.2% | 3.2% | -3.3% | NM- | ||
| 3Y CAGR | NM- | 81.7% | -4.3% | 4.4% | 3.0% | NM- | ||
| Latest Twelve Months | -3.0% | 22.9% | -6.0% | 1.5% | -17.7% | 15.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -23.8% | -45.2% | -2.7% | -54.1% | 0.7% | 17.7% | ||
| Prior Fiscal Year | 23.6% | -41.1% | -1.9% | -90.2% | 2.2% | 21.2% | ||
| Latest Fiscal Year | -56.8% | 22.6% | -8.3% | -190.2% | 4.4% | 15.1% | ||
| Latest Twelve Months | -56.8% | 22.6% | -8.3% | -190.2% | 4.4% | 15.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.4x | 6.1x | -4.5x | -2.3x | 13.6x | 6.0x | ||
| Price / LTM Sales | 2.3x | 1.1x | 0.4x | 5.5x | 0.8x | 1.6x | ||
| LTM P/E Ratio | -4.1x | 5.0x | -4.7x | -2.9x | 19.0x | 10.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 1.1x | 5.5x | |||||
| Historical LTM P/S Ratio | 1.6x | 1.6x | 1.6x | |||||
| Selected Price / Sales Multiple | 1.9x | 2.0x | 2.1x | |||||
| (x) LTM Sales | 24,915 | 24,915 | 24,915 | |||||
| (=) Equity Value | 47,603 | 50,109 | 52,614 | |||||
| (/) Shares Outstanding | 8.7 | 8.7 | 8.7 | |||||
| Implied Value Range | 5,446.47 | 5,733.12 | 6,019.78 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 5,446.47 | 5,733.12 | 6,019.78 | 4,780.00 | ||||
| Upside / (Downside) | 13.9% | 19.9% | 25.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A413630 | A110020 | A002360 | A247660 | A105330 | A318000 | |
| Value of Common Equity | 49,335 | 21,967 | 49,395 | 25,371 | 65,624 | 41,778 | |
| (/) Shares Outstanding | 36.4 | 9.1 | 108.8 | 4.3 | 15.9 | 8.7 | |
| Implied Stock Price | 1,354.00 | 2,425.00 | 454.00 | 5,940.00 | 4,135.00 | 4,780.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,354.00 | 2,425.00 | 454.00 | 5,940.00 | 4,135.00 | 4,780.00 | |
| 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 | |