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 | -52.4x - -57.9x | -55.1x |
| Selected Fwd P/E Multiple | 114.5x - 126.6x | 120.6x |
| Fair Value | ₩129,107 - ₩142,698 | ₩135,902 |
| Upside | -20.7% - -12.4% | -16.6% |
| Benchmarks | - | Full Ticker |
| EcoPro BM Co., Ltd. | - | KOSDAQ:A247540 |
| Cheryong Industrial Co.,Ltd. | - | KOSDAQ:A147830 |
| CNPLUS Co., Ltd. | - | KOSDAQ:A115530 |
| Korea Electric Terminal Co., Ltd. | - | KOSE:A025540 |
| RFTech Co., Ltd. | - | KOSDAQ:A061040 |
| Posco Future M Co., Ltd. | - | KOSE:A003670 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A247540 | A147830 | A115530 | A025540 | A061040 | A003670 | |||
| KOSDAQ:A247540 | KOSDAQ:A147830 | KOSDAQ:A115530 | KOSE:A025540 | KOSDAQ:A061040 | KOSE:A003670 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 19.7% | NM- | 34.9% | NM- | NM- | ||
| 3Y CAGR | NM- | -6.1% | NM- | 31.2% | NM- | NM- | ||
| Latest Twelve Months | 4.1% | 40.9% | -372.8% | 59.3% | -986.5% | -565.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.2% | 19.2% | -5.6% | 6.5% | -1.2% | 2.2% | ||
| Prior Fiscal Year | -0.1% | 17.8% | 1.1% | 5.6% | 1.3% | 0.6% | ||
| Latest Fiscal Year | -3.5% | 21.3% | -4.7% | 9.4% | -5.1% | -5.8% | ||
| Latest Twelve Months | -3.8% | 24.7% | -4.1% | 8.9% | -8.4% | -6.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 187.0x | 9.9x | 32.2x | 2.2x | 13.6x | 102.6x | ||
| Price / LTM Sales | 5.0x | 4.4x | 0.6x | 0.4x | 0.2x | 4.2x | ||
| LTM P/E Ratio | -130.7x | 17.7x | -15.4x | 4.9x | -2.6x | -61.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -130.7x | -2.6x | 17.7x | |||||
| Historical LTM P/E Ratio | -515.1x | 86.6x | 343.5x | |||||
| Selected P/E Multiple | -52.4x | -55.1x | -57.9x | |||||
| (x) LTM Net Income | (231,380) | (231,380) | (231,380) | |||||
| (=) Equity Value | 12,121,128 | 12,759,082 | 13,397,036 | |||||
| (/) Shares Outstanding | 88.9 | 88.9 | 88.9 | |||||
| Implied Value Range | 136,341.95 | 143,517.84 | 150,693.74 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 136,341.95 | 143,517.84 | 150,693.74 | 162,900.00 | ||||
| Upside / (Downside) | -16.3% | -11.9% | -7.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A247540 | A147830 | A115530 | A025540 | A061040 | A003670 | |
| Value of Common Equity | 13,095,750 | 143,065 | 31,603 | 660,160 | 74,621 | 14,482,202 | |
| (/) Shares Outstanding | 97.7 | 19.2 | 68.0 | 10.3 | 30.7 | 88.9 | |
| Implied Stock Price | 134,000.00 | 7,470.00 | 465.00 | 64,000.00 | 2,430.00 | 162,900.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 134,000.00 | 7,470.00 | 465.00 | 64,000.00 | 2,430.00 | 162,900.00 | |
| 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 | |