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 | 9.3x - 10.3x | 9.8x |
| Selected Fwd P/E Multiple | 7.7x - 8.5x | 8.1x |
| Fair Value | ₩2,260 - ₩2,498 | ₩2,379 |
| Upside | 3.4% - 14.3% | 8.9% |
| Benchmarks | - | Full Ticker |
| Device ENG Co.,Ltd. | - | KOSDAQ:A187870 |
| Vissem Electronics Co., Ltd. | - | KOSDAQ:A072950 |
| ELP Corporation | - | KOSDAQ:A063760 |
| WOT. Co., Ltd | - | KOSDAQ:A396470 |
| HB SOLUTION Co., Ltd. | - | KOSDAQ:A297890 |
| Pro2000 Co.,Ltd. | - | KOSDAQ:A321260 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A187870 | A072950 | A063760 | A396470 | A297890 | A321260 | |||
| KOSDAQ:A187870 | KOSDAQ:A072950 | KOSDAQ:A063760 | KOSDAQ:A396470 | KOSDAQ:A297890 | KOSDAQ:A321260 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 21.4% | NM- | NM- | NM- | 12.9% | ||
| 3Y CAGR | -37.2% | 7.0% | NM- | -12.8% | NM- | NM- | ||
| Latest Twelve Months | 8.4% | 25.3% | -332.4% | 53.5% | -127.4% | 62.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 16.1% | 4.1% | -0.3% | 20.8% | 22.0% | 8.0% | ||
| Prior Fiscal Year | 12.6% | 5.4% | 2.7% | 17.2% | 78.6% | 10.3% | ||
| Latest Fiscal Year | 16.5% | 5.9% | -4.7% | 22.3% | -15.8% | 15.5% | ||
| Latest Twelve Months | 16.5% | 5.9% | -4.7% | 22.3% | -15.8% | 15.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 1.1x | 3.7x | -0.2x | 31.1x | 4.0x | 11.3x | ||
| Price / LTM Sales | 1.6x | 0.4x | 0.6x | 8.0x | 1.4x | 1.7x | ||
| LTM P/E Ratio | 9.5x | 7.1x | -13.5x | 35.8x | -8.8x | 10.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -13.5x | 7.1x | 35.8x | |||||
| Historical LTM P/E Ratio | 10.7x | 24.5x | 29.2x | |||||
| Selected P/E Multiple | 9.3x | 9.8x | 10.3x | |||||
| (x) LTM Net Income | 5,601 | 5,601 | 5,601 | |||||
| (=) Equity Value | 52,142 | 54,887 | 57,631 | |||||
| (/) Shares Outstanding | 27.4 | 27.4 | 27.4 | |||||
| Implied Value Range | 1,905.33 | 2,005.61 | 2,105.89 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,905.33 | 2,005.61 | 2,105.89 | 2,185.00 | ||||
| Upside / (Downside) | -12.8% | -8.2% | -3.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A187870 | A072950 | A063760 | A396470 | A297890 | A321260 | |
| Value of Common Equity | 74,172 | 35,888 | 17,765 | 121,545 | 182,487 | 59,796 | |
| (/) Shares Outstanding | 6.7 | 8.0 | 8.5 | 16.1 | 73.1 | 27.4 | |
| Implied Stock Price | 11,140.00 | 4,480.00 | 2,090.00 | 7,540.00 | 2,495.00 | 2,185.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 11,140.00 | 4,480.00 | 2,090.00 | 7,540.00 | 2,495.00 | 2,185.00 | |
| 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 | |