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 | 9.6x - 10.6x | 10.1x |
| Selected Fwd P/E Multiple | 9.4x - 10.4x | 9.9x |
| Fair Value | ₩2,337 - ₩2,583 | ₩2,460 |
| Upside | -17.1% - -8.4% | -12.8% |
| Benchmarks | - | Full Ticker |
| HARIM Co., Ltd. | - | KOSDAQ:A136480 |
| Farmsco | - | KOSE:A036580 |
| Sajo Industries Company Limited | - | KOSE:A007160 |
| Daehan Flour Mills Co.,Ltd | - | KOSE:A001130 |
| Woosung Co., Ltd. | - | KOSE:A006980 |
| TS Corporation | - | KOSE:A001790 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A136480 | A036580 | A007160 | A001130 | A006980 | A001790 | |||
| KOSDAQ:A136480 | KOSE:A036580 | KOSE:A007160 | KOSE:A001130 | KOSE:A006980 | KOSE:A001790 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | 23.5% | 10.6% | 12.6% | ||
| 3Y CAGR | NM- | NM- | -53.1% | -17.7% | NM- | 1.8% | ||
| Latest Twelve Months | -194.1% | -106.7% | -75.9% | -40.0% | 78.1% | -37.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.2% | -1.0% | 5.1% | 4.4% | 1.2% | 1.9% | ||
| Prior Fiscal Year | 0.9% | -1.7% | 3.0% | 5.6% | 1.7% | 2.4% | ||
| Latest Fiscal Year | -1.0% | -1.8% | 0.7% | 3.5% | 3.2% | 1.5% | ||
| Latest Twelve Months | -1.0% | -0.5% | 0.7% | 3.5% | 3.2% | 1.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.9x | 8.1x | 8.8x | 1.6x | 4.1x | 7.5x | ||
| Price / LTM Sales | 0.3x | 0.0x | 0.3x | 0.2x | 0.1x | 0.2x | ||
| LTM P/E Ratio | -26.8x | -1.1x | 37.0x | 4.4x | 1.9x | 12.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -26.8x | 1.9x | 37.0x | |||||
| Historical LTM P/E Ratio | 8.7x | 9.5x | 12.2x | |||||
| Selected P/E Multiple | 9.6x | 10.1x | 10.6x | |||||
| (x) LTM Net Income | 20,491 | 20,491 | 20,491 | |||||
| (=) Equity Value | 195,707 | 206,007 | 216,308 | |||||
| (/) Shares Outstanding | 88.5 | 88.5 | 88.5 | |||||
| Implied Value Range | 2,212.15 | 2,328.58 | 2,445.01 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,212.15 | 2,328.58 | 2,445.01 | 2,820.00 | ||||
| Upside / (Downside) | -21.6% | -17.4% | -13.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A136480 | A036580 | A007160 | A001130 | A006980 | A001790 | |
| Value of Common Equity | 327,587 | 73,890 | 168,264 | 214,085 | 37,141 | 249,483 | |
| (/) Shares Outstanding | 106.2 | 35.0 | 5.0 | 1.7 | 2.6 | 88.5 | |
| Implied Stock Price | 3,085.00 | 2,110.00 | 33,700.00 | 128,500.00 | 14,470.00 | 2,820.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3,085.00 | 2,110.00 | 33,700.00 | 128,500.00 | 14,470.00 | 2,820.00 | |
| 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 | |