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 | 1.1x - 1.2x | 1.2x |
| Historical Pb Multiple | 0.2x - 1.2x | 0.5x |
| Fair Value | ₩1,579 - ₩1,745 | ₩1,662 |
| Upside | -6.6% - 3.2% | -1.7% |
| Benchmarks | - | Full Ticker |
| Seoul Auction Co. Ltd. | - | KOSDAQ:A063170 |
| K-Auction.Co.Ltd. | - | KOSDAQ:A102370 |
| I-Scream Edu Co.,Ltd. | - | KOSDAQ:A289010 |
| Ubion Co.Ltd. | - | KOSDAQ:A084440 |
| STACO LINK Co., Ltd. | - | KOSDAQ:A060240 |
| Winia Aid Co., Ltd. | - | KOSDAQ:A377460 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A063170 | A102370 | A289010 | A084440 | A060240 | A377460 | |||
| KOSDAQ:A063170 | KOSDAQ:A102370 | KOSDAQ:A289010 | KOSDAQ:A084440 | KOSDAQ:A060240 | KOSDAQ:A377460 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -71.8% | -17.4% | 75.3% | -307.1% | 12.1% | 54.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -5.2% | -8.8% | -10.7% | -2.8% | -65.1% | -23.8% | ||
| Prior Fiscal Year | 8.2% | -41.6% | -19.9% | -1.7% | -96.7% | -45.0% | ||
| Latest Fiscal Year | -17.7% | -30.5% | -5.4% | -8.4% | -111.9% | -48.0% | ||
| Latest Twelve Months | -43.3% | -30.5% | -5.4% | -3.3% | -136.2% | -48.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 1.0% | 2.6% | -23.5% | -7.3% | -23.5% | -34.5% | ||
| Prior Fiscal Year | 4.3% | -4.1% | -42.0% | -8.1% | -56.0% | -86.8% | ||
| Latest Twelve Months | -7.7% | -5.2% | -14.0% | -14.4% | -51.5% | -114.0% | ||
| Next Fiscal Year | 25.4% | #NUM! | -49.3% | #NUM! | #NUM! | 69.9% | ||
| Two Fiscal Years Forward | 47.1% | -9.1% | -97.3% | -60.9% | -59.9% | 107.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 4.9x | 4.0x | 0.2x | 0.6x | 0.7x | 0.2x | ||
| Price / LTM EPS | -11.4x | -13.1x | -4.2x | -17.5x | -0.5x | -0.5x | ||
| Price / Book | 0.9x | 0.7x | 0.6x | 2.7x | 0.3x | 1.2x | ||
| Price / Fwd Book | 0.7x | 0.7x | 1.0x | 3.3x | 0.3x | 0.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 0.7x | 2.7x | |||||
| Historical P/B Ratio | 0.2x | 0.5x | 1.2x | |||||
| Selected P/B Multiple | 1.1x | 1.2x | 1.2x | |||||
| (x) Book Value | 21,512 | 21,512 | 21,512 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A063170 | A102370 | A289010 | A084440 | A060240 | A377460 | |
| Value of Common Equity | 104,558 | 77,535 | 24,520 | 20,383 | 7,118 | 26,030 | |
| (/) Shares Outstanding | 16.8 | 25.9 | 12.5 | 19.7 | 3.2 | 15.4 | |
| Implied Stock Price | 6,210.00 | 2,995.00 | 1,957.00 | 1,034.00 | 2,255.00 | 1,691.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 6,210.00 | 2,995.00 | 1,957.00 | 1,034.00 | 2,255.00 | 1,691.00 | |
| 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 | |