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 | 0.5x - 0.6x | 0.6x |
| Historical Pb Multiple | 0.4x - 0.6x | 0.5x |
| Fair Value | ₩3,394 - ₩3,751 | ₩3,572 |
| Upside | 28.6% - 42.1% | 35.3% |
| Benchmarks | - | Full Ticker |
| Hyundai Corporation | - | KOSE:A011760 |
| AJ Networks Co.,Ltd. | - | KOSE:A095570 |
| SK Networks Company Limited | - | KOSE:A001740 |
| Hyundai G.F. Holdings Co., Ltd. | - | KOSE:A005440 |
| iMarketKorea Inc. | - | KOSE:A122900 |
| GS Global Corp. | - | KOSE:A001250 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A011760 | A095570 | A001740 | A005440 | A122900 | A001250 | |||
| KOSE:A011760 | KOSE:A095570 | KOSE:A001740 | KOSE:A005440 | KOSE:A122900 | KOSE:A001250 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 49.2% | -22.3% | NM- | 66.7% | 10.9% | NM- | ||
| 3Y CAGR | 47.4% | 17.1% | -26.1% | 153.1% | -10.9% | 32.4% | ||
| Latest Twelve Months | 44.7% | 21.7% | 221.3% | -32.3% | 78.2% | 95.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.3% | 1.1% | 0.4% | 10.4% | 1.0% | 0.0% | ||
| Prior Fiscal Year | 1.3% | 1.7% | 0.1% | 39.6% | 0.4% | 0.7% | ||
| Latest Fiscal Year | 1.7% | 2.0% | 0.3% | 9.5% | 0.8% | 1.3% | ||
| Latest Twelve Months | 1.7% | 2.0% | 0.3% | 9.5% | 0.8% | 1.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 15.4% | 0.7% | 1.7% | 13.9% | 6.5% | 2.0% | ||
| Prior Fiscal Year | 16.6% | 4.2% | 0.3% | 46.0% | 4.3% | 6.8% | ||
| Latest Twelve Months | 19.7% | 4.6% | 1.1% | 23.2% | 7.7% | 11.4% | ||
| Next Fiscal Year | 14.5% | 5.2% | 3.1% | 9.5% | 9.1% | 9.3% | ||
| Two Fiscal Years Forward | 11.4% | 8.2% | 3.7% | 9.6% | 9.0% | 8.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.0x | 0.2x | 0.1x | 0.1x | 0.1x | 0.1x | ||
| Price / LTM EPS | 2.2x | 8.4x | 35.9x | 1.2x | 9.2x | 4.0x | ||
| Price / Book | 0.4x | 0.4x | 0.4x | 0.2x | 0.7x | 0.4x | ||
| Price / Fwd Book | 0.4x | 0.4x | 0.4x | 0.2x | 0.7x | 0.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.2x | 0.4x | 0.7x | |||||
| Historical P/B Ratio | 0.4x | 0.5x | 0.6x | |||||
| Selected P/B Multiple | 0.5x | 0.6x | 0.6x | |||||
| (x) Book Value | 532,013 | 532,013 | 532,013 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A011760 | A095570 | A001740 | A005440 | A122900 | A001250 | |
| Value of Common Equity | 263,641 | 166,921 | 818,746 | 824,734 | 247,624 | 217,787 | |
| (/) Shares Outstanding | 12.0 | 44.8 | 194.0 | 155.9 | 31.5 | 82.5 | |
| Implied Stock Price | 21,950.00 | 3,730.00 | 4,220.00 | 5,290.00 | 7,870.00 | 2,640.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 21,950.00 | 3,730.00 | 4,220.00 | 5,290.00 | 7,870.00 | 2,640.00 | |
| 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 | |