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 | 3.7x - 4.1x | 3.9x |
| Selected Fwd Ps Multiple | 2.9x - 3.3x | 3.1x |
| Fair Value | ₩145,809 - ₩161,157 | ₩153,483 |
| Upside | -10.7% - -1.3% | -6.0% |
| Benchmarks | Ticker | 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 Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A247540 | A147830 | A115530 | A025540 | A061040 | A003670 | |||
| KOSDAQ:A247540 | KOSDAQ:A147830 | KOSDAQ:A115530 | KOSE:A025540 | KOSDAQ:A061040 | KOSE:A003670 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 35.0% | 1.6% | 17.1% | 14.4% | 4.7% | 20.1% | ||
| 3Y CAGR | 23.0% | -7.8% | 14.5% | 16.2% | 3.2% | 23.0% | ||
| Latest Twelve Months | -49.7% | 2.7% | 44.3% | 13.7% | 11.5% | -28.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.9% | 19.5% | -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 | -3.1% | 24.7% | -4.1% | 8.9% | -8.4% | -6.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 124.5x | 9.5x | 32.7x | 2.2x | 13.1x | 104.4x | ||
| Price / LTM Sales | 5.7x | 4.3x | 0.7x | 0.4x | 0.2x | 4.3x | ||
| LTM P/E Ratio | -182.8x | 16.9x | -15.8x | 4.9x | -2.5x | -62.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.7x | 5.7x | |||||
| Historical LTM P/S Ratio | 2.7x | 4.6x | 6.3x | |||||
| Selected Price / Sales Multiple | 3.7x | 3.9x | 4.1x | |||||
| (x) LTM Sales | 3,406,916 | 3,406,916 | 3,406,916 | |||||
| (=) Equity Value | 12,654,027 | 13,320,028 | 13,986,029 | |||||
| (/) Shares Outstanding | 88.9 | 88.9 | 88.9 | |||||
| Implied Value Range | 142,336.15 | 149,827.53 | 157,318.90 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 142,336.15 | 149,827.53 | 157,318.90 | 163,200.00 | ||||
| Upside / (Downside) | -12.8% | -8.2% | -3.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A247540 | A147830 | A115530 | A025540 | A061040 | A003670 | |
| Value of Common Equity | 13,564,852 | 135,979 | 32,282 | 658,097 | 72,932 | 14,508,873 | |
| (/) Shares Outstanding | 97.7 | 19.2 | 68.0 | 10.3 | 30.7 | 88.9 | |
| Implied Stock Price | 138,800.00 | 7,100.00 | 475.00 | 63,800.00 | 2,375.00 | 163,200.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 138,800.00 | 7,100.00 | 475.00 | 63,800.00 | 2,375.00 | 163,200.00 | |
| 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 | |