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 | 12.8x - 14.2x | 13.5x |
| Selected Fwd P/E Multiple | 24.5x - 27.1x | 25.8x |
| Fair Value | ₩55,978 - ₩61,871 | ₩58,925 |
| Upside | 67.1% - 84.7% | 75.9% |
| Benchmarks | - | Full Ticker |
| ONEJOON Co., Ltd. | - | KOSDAQ:A382840 |
| COWINTECH Co. Ltd. | - | KOSDAQ:A282880 |
| SNT Energy Co., Ltd. | - | KOSE:A100840 |
| Nsys Co., Ltd. | - | KOSDAQ:A333620 |
| DYPNF Co.,Ltd | - | KOSDAQ:A104460 |
| YUNSUNG F&C Co.,Ltd | - | KOSDAQ:A372170 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A382840 | A282880 | A100840 | A333620 | A104460 | A372170 | |||
| KOSDAQ:A382840 | KOSDAQ:A282880 | KOSE:A100840 | KOSDAQ:A333620 | KOSDAQ:A104460 | KOSDAQ:A372170 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -1.1% | 17.5% | 39.7% | -11.3% | NM- | ||
| 3Y CAGR | 8.2% | 42.6% | 40.4% | 28.1% | -39.7% | NM- | ||
| Latest Twelve Months | -33.1% | 37.1% | 52.4% | 351.6% | 218.8% | 51.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.7% | 6.9% | 6.9% | 9.1% | 3.7% | 9.7% | ||
| Prior Fiscal Year | 10.6% | 3.5% | 7.1% | 4.4% | -9.9% | 11.8% | ||
| Latest Fiscal Year | 4.1% | 6.6% | 11.8% | 16.2% | 4.0% | 7.8% | ||
| Latest Twelve Months | 13.5% | 6.6% | 11.8% | 16.2% | 7.5% | 9.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.5x | 23.2x | 19.1x | 4.5x | 4.8x | 7.3x | ||
| Price / LTM Sales | 1.0x | 0.6x | 2.0x | 1.3x | 0.5x | 1.0x | ||
| LTM P/E Ratio | 38.7x | 9.2x | 16.9x | 7.8x | 7.9x | 7.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 7.8x | 9.2x | 38.7x | |||||
| Historical LTM P/E Ratio | 7.2x | 47.0x | 86.9x | |||||
| Selected P/E Multiple | 12.8x | 13.5x | 14.2x | |||||
| (x) LTM Net Income | 37,094 | 37,094 | 37,094 | |||||
| (=) Equity Value | 476,612 | 501,697 | 526,782 | |||||
| (/) Shares Outstanding | 8.0 | 8.0 | 8.0 | |||||
| Implied Value Range | 59,732.99 | 62,876.83 | 66,020.68 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 59,732.99 | 62,876.83 | 66,020.68 | 33,500.00 | ||||
| Upside / (Downside) | 78.3% | 87.7% | 97.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A382840 | A282880 | A100840 | A333620 | A104460 | A372170 | |
| Value of Common Equity | 144,602 | 149,014 | 586,905 | 79,558 | 144,507 | 267,298 | |
| (/) Shares Outstanding | 15.2 | 11.2 | 19.8 | 10.3 | 9.7 | 8.0 | |
| Implied Stock Price | 9,520.00 | 13,250.00 | 29,700.00 | 7,700.00 | 14,950.00 | 33,500.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 9,520.00 | 13,250.00 | 29,700.00 | 7,700.00 | 14,950.00 | 33,500.00 | |
| 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 | |