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 Ps Multiple | 0.2x - 0.2x | 0.2x |
| Selected Fwd Ps Multiple | 0.2x - 0.2x | 0.2x |
| Fair Value | ₩2,942 - ₩3,252 | ₩3,097 |
| Upside | 3.1% - 13.9% | 8.5% |
| Benchmarks | Ticker | 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 Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A136480 | A036580 | A007160 | A001130 | A006980 | A001790 | |||
| KOSDAQ:A136480 | KOSE:A036580 | KOSE:A007160 | KOSE:A001130 | KOSE:A006980 | KOSE:A001790 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 9.8% | 6.2% | -2.9% | 8.0% | 12.2% | 2.7% | ||
| 3Y CAGR | 4.8% | 0.8% | 2.5% | 7.3% | 8.1% | 2.9% | ||
| Latest Twelve Months | -8.9% | -15.1% | 0.5% | -4.6% | -4.5% | 3.1% | ||
| 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% | -1.8% | 3.0% | 5.6% | 1.7% | 2.4% | ||
| Latest Fiscal Year | -1.0% | -4.5% | 0.7% | 3.5% | 3.2% | 1.5% | ||
| Latest Twelve Months | -1.0% | -4.5% | 0.7% | 3.5% | 3.2% | 1.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.8x | 8.0x | 8.5x | 1.5x | 4.3x | 7.6x | ||
| Price / LTM Sales | 0.2x | 0.0x | 0.3x | 0.2x | 0.1x | 0.2x | ||
| LTM P/E Ratio | -25.9x | -1.0x | 35.9x | 4.3x | 2.1x | 12.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.0x | 0.2x | 0.3x | |||||
| Historical LTM P/S Ratio | 0.2x | 0.2x | 0.2x | |||||
| Selected Price / Sales Multiple | 0.2x | 0.2x | 0.2x | |||||
| (x) LTM Sales | 1,373,829 | 1,373,829 | 1,373,829 | |||||
| (=) Equity Value | 252,461 | 265,749 | 279,036 | |||||
| (/) Shares Outstanding | 89.2 | 89.2 | 89.2 | |||||
| Implied Value Range | 2,829.59 | 2,978.51 | 3,127.44 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,829.59 | 2,978.51 | 3,127.44 | 2,855.00 | ||||
| Upside / (Downside) | -0.9% | 4.3% | 9.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A136480 | A036580 | A007160 | A001130 | A006980 | A001790 | |
| Value of Common Equity | 317,500 | 71,438 | 166,267 | 208,754 | 40,811 | 254,729 | |
| (/) Shares Outstanding | 106.2 | 35.0 | 5.0 | 1.7 | 2.6 | 89.2 | |
| Implied Stock Price | 2,990.00 | 2,040.00 | 33,300.00 | 125,300.00 | 15,900.00 | 2,855.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,990.00 | 2,040.00 | 33,300.00 | 125,300.00 | 15,900.00 | 2,855.00 | |
| 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 | |