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 | 2.0x - 2.2x | 2.1x |
| Historical Pb Multiple | 1.4x - 6.2x | 3.8x |
| Fair Value | ₩49,400 - ₩54,601 | ₩52,000 |
| Upside | 45.5% - 60.8% | 53.2% |
| Benchmarks | - | Full Ticker |
| KZ Precision Corporation | - | KOSDAQ:A036560 |
| Yujin Technology Co.,Ltd. | - | KOSDAQ:A240600 |
| Hana Technology Co., Ltd. | - | KOSDAQ:A299030 |
| Creative & Innovative System Corporation | - | KOSDAQ:A222080 |
| TSI Co., Ltd. | - | KOSDAQ:A277880 |
| YUNSUNG F&C Co.,Ltd | - | KOSDAQ:A372170 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A036560 | A240600 | A299030 | A222080 | A277880 | A372170 | |||
| KOSDAQ:A036560 | KOSDAQ:A240600 | KOSDAQ:A299030 | KOSDAQ:A222080 | KOSDAQ:A277880 | KOSDAQ:A372170 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 8.8% | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | 17.8% | NM- | NM- | NM- | 185.0% | NM- | ||
| Latest Twelve Months | -34.3% | -75.0% | -307.2% | 94.5% | 473.1% | 51.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 17.2% | -1.5% | -10.2% | 0.3% | -0.2% | 9.7% | ||
| Prior Fiscal Year | 21.1% | -3.8% | -3.2% | 9.3% | -2.8% | 7.8% | ||
| Latest Fiscal Year | 17.0% | -10.2% | -16.5% | 11.1% | 9.9% | 13.7% | ||
| Latest Twelve Months | 17.0% | -10.2% | -16.5% | 11.1% | 9.9% | 13.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 5.5% | 19.9% | -19.5% | 1.3% | 2.0% | 17.3% | ||
| Prior Fiscal Year | 8.6% | -5.5% | -4.1% | 14.4% | -10.3% | 16.4% | ||
| Latest Twelve Months | 4.7% | -6.8% | -14.7% | 15.2% | 24.8% | 20.7% | ||
| Next Fiscal Year | 6.6% | #NUM! | 9.7% | 13.4% | 12.4% | 8.3% | ||
| Two Fiscal Years Forward | 9.5% | -7.3% | 14.4% | 15.3% | 11.3% | 7.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.7x | 1.0x | 1.8x | 1.1x | 0.4x | 1.0x | ||
| Price / LTM EPS | 9.7x | -9.4x | -10.6x | 10.2x | 4.5x | 7.3x | ||
| Price / Book | 0.4x | 0.7x | 1.7x | 1.2x | 1.0x | 1.4x | ||
| Price / Fwd Book | 0.4x | 0.7x | 1.5x | 1.0x | 0.9x | 1.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 1.0x | 1.7x | |||||
| Historical P/B Ratio | 1.4x | 3.8x | 6.2x | |||||
| Selected P/B Multiple | 2.0x | 2.1x | 2.2x | |||||
| (x) Book Value | 197,254 | 197,254 | 197,254 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A036560 | A240600 | A299030 | A222080 | A277880 | A372170 | |
| Value of Common Equity | 186,480 | 29,893 | 163,896 | 571,734 | 120,159 | 270,889 | |
| (/) Shares Outstanding | 15.8 | 6.9 | 8.0 | 77.4 | 20.2 | 8.0 | |
| Implied Stock Price | 11,840.00 | 4,360.00 | 20,500.00 | 7,390.00 | 5,960.00 | 33,950.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 11,840.00 | 4,360.00 | 20,500.00 | 7,390.00 | 5,960.00 | 33,950.00 | |
| 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 | |