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 | -3.3x - -3.6x | -3.5x |
| Selected Fwd P/E Multiple | 17.1x - 18.9x | 18.0x |
| Fair Value | ₩74,638 - ₩82,494 | ₩78,566 |
| Upside | 14.3% - 26.3% | 20.3% |
| Benchmarks | - | Full Ticker |
| Kumyang Co., Ltd. | - | KOSE:A001570 |
| LTC Co.,Ltd | - | KOSDAQ:A170920 |
| Sonid Inc. | - | KOSDAQ:A060230 |
| KOYJ Co., Ltd. | - | KOSDAQ:A121850 |
| Chemtros Co., Ltd. | - | KOSDAQ:A220260 |
| Enchem Co., Ltd. | - | KOSDAQ:A348370 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A001570 | A170920 | A060230 | A121850 | A220260 | A348370 | |||
| KOSE:A001570 | KOSDAQ:A170920 | KOSDAQ:A060230 | KOSDAQ:A121850 | KOSDAQ:A220260 | KOSDAQ:A348370 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 67.7% | NM- | NM- | 78.7% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | 5.3% | NM- | ||
| Latest Twelve Months | -377.6% | 138.1% | -44.9% | 40.2% | 83.5% | -1032.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -19.8% | -6.0% | -40.7% | -40.6% | 6.4% | -31.3% | ||
| Prior Fiscal Year | -2.3% | -23.4% | -39.1% | -27.1% | 5.9% | -11.8% | ||
| Latest Fiscal Year | -39.7% | 3.6% | -81.2% | -12.8% | 10.2% | -155.4% | ||
| Latest Twelve Months | -97.9% | 3.6% | -70.0% | -12.8% | 10.2% | -155.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -35.1x | 5.4x | -6.1x | -22.7x | 12.6x | -27.6x | ||
| Price / LTM Sales | 3.4x | 0.3x | 0.5x | 1.9x | 2.1x | 3.8x | ||
| LTM P/E Ratio | -3.5x | 8.5x | -0.8x | -15.1x | 20.2x | -2.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -15.1x | -0.8x | 20.2x | |||||
| Historical LTM P/E Ratio | -79.5x | -2.4x | 17.4x | |||||
| Selected P/E Multiple | -3.3x | -3.5x | -3.6x | |||||
| (x) LTM Net Income | (568,302) | (568,302) | (568,302) | |||||
| (=) Equity Value | 1,863,749 | 1,961,841 | 2,059,933 | |||||
| (/) Shares Outstanding | 21.2 | 21.2 | 21.2 | |||||
| Implied Value Range | 87,936.36 | 92,564.59 | 97,192.82 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 87,936.36 | 92,564.59 | 97,192.82 | 65,300.00 | ||||
| Upside / (Downside) | 34.7% | 41.8% | 48.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A001570 | A170920 | A060230 | A121850 | A220260 | A348370 | |
| Value of Common Equity | 533,041 | 85,435 | 37,844 | 40,115 | 104,109 | 1,383,988 | |
| (/) Shares Outstanding | 53.8 | 9.4 | 54.5 | 30.4 | 26.6 | 21.2 | |
| Implied Stock Price | 9,900.00 | 9,090.00 | 695.00 | 1,321.00 | 3,920.00 | 65,300.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 9,900.00 | 9,090.00 | 695.00 | 1,321.00 | 3,920.00 | 65,300.00 | |
| 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 | |