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 | 0.9x - 1.0x | 1.0x |
| Historical Pb Multiple | 0.7x - 1.6x | 1.1x |
| Fair Value | ₩26,797 - ₩29,618 | ₩28,207 |
| Upside | 27.6% - 41.0% | 34.3% |
| Benchmarks | - | Full Ticker |
| American Airlines Group Inc. | - | KAS:AAL_KZ |
| Air France-KLM SA | - | OTCPK:AFRA.F |
| Asiana Airlines, Inc. | - | KOSE:A020560 |
| Jeju Air Co., Ltd. | - | KOSE:A089590 |
| T'Way Air Co., Ltd. | - | KOSE:A091810 |
| Korean Airlines Co.,Ltd. | - | KOSE:A003490 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| AAL_KZ | AFRA.F | A020560 | A089590 | A091810 | A003490 | |||
| KAS:AAL_KZ | OTCPK:AFRA.F | KOSE:A020560 | KOSE:A089590 | KOSE:A091810 | KOSE:A003490 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -12.9% | -2.2% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | 32.9% | ||
| Latest Twelve Months | 2.9% | -68.4% | -1819.4% | -84.4% | -166.6% | 24.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -10.0% | -15.8% | -6.1% | -41.5% | -29.9% | 5.7% | ||
| Prior Fiscal Year | 1.6% | 2.6% | 0.4% | 7.4% | 7.3% | 6.6% | ||
| Latest Fiscal Year | 1.6% | 0.8% | -5.9% | 1.0% | -4.3% | 7.4% | ||
| Latest Twelve Months | 1.6% | 0.8% | -5.9% | 1.0% | -4.3% | 7.4% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -7866.3% | -1958.6% | -49.4% | -111.4% | -105.4% | 2.5% | ||
| Prior Fiscal Year | NM | NM | 4.2% | 42.5% | 101.0% | 11.4% | ||
| Latest Twelve Months | NM | NM | -62.7% | 6.3% | -56.2% | 13.2% | ||
| Next Fiscal Year | -39.3% | -75.4% | 15.4% | 25.5% | 33.4% | 14.7% | ||
| Two Fiscal Years Forward | -104.0% | -387.8% | 21.4% | 24.1% | 60.1% | 12.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.1x | 0.1x | 0.2x | 0.3x | 0.3x | 0.4x | ||
| Price / LTM EPS | 7.5x | 8.0x | -4.0x | 25.8x | -6.6x | 5.9x | ||
| Price / Book | -1.6x | -1.1x | 2.2x | 1.6x | 5.3x | 0.7x | ||
| Price / Fwd Book | -2.5x | -2.7x | 2.1x | 1.2x | 3.8x | 0.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -1.6x | 1.6x | 5.3x | |||||
| Historical P/B Ratio | 0.7x | 1.1x | 1.6x | |||||
| Selected P/B Multiple | 0.9x | 1.0x | 1.0x | |||||
| (x) Book Value | 10,472,882 | 10,472,882 | 10,472,882 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AAL_KZ | AFRA.F | A020560 | A089590 | A091810 | A003490 | |
| Value of Common Equity | 6,740 | 2,322 | 1,956,912 | 513,238 | 432,499 | 7,755,959 | |
| (/) Shares Outstanding | 657.6 | 308.5 | 206.0 | 80.6 | 215.2 | 369.3 | |
| Implied Stock Price | 10.25 | 7.53 | 9,500.00 | 6,370.00 | 2,010.00 | 21,000.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 0.88 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 10.25 | 8.54 | 9,500.00 | 6,370.00 | 2,010.00 | 21,000.00 | |
| Trading Currency | USD | USD | KRW | KRW | KRW | KRW | |
| FX Rate to Reporting Currency | 1.00 | 0.88 | 1.00 | 1.00 | 1.00 | 1.00 | |