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 | 0.6x - 0.7x | 0.6x |
| Historical Pb Multiple | 0.4x - 0.6x | 0.5x |
| Fair Value | ₩93,634 - ₩103,490 | ₩98,562 |
| Upside | 5.1% - 16.2% | 10.6% |
| Benchmarks | - | Full Ticker |
| Hyundai Marine & Fire Insurance Co., Ltd. | - | KOSE:A001450 |
| Hanwha Life Insurance Co., Ltd. | - | KOSE:A088350 |
| Hanwha General Insurance Co., Ltd. | - | KOSE:A000370 |
| Tong Yang Life Insurance Co., Ltd. | - | KOSE:A082640 |
| Korean Reinsurance Company | - | KOSE:A003690 |
| DB Insurance Co., Ltd. | - | KOSE:A005830 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A001450 | A088350 | A000370 | A082640 | A003690 | A005830 | |||
| KOSE:A001450 | KOSE:A088350 | KOSE:A000370 | KOSE:A082640 | KOSE:A003690 | KOSE:A005830 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 9.8% | 15.2% | 22.6% | 40.0% | 22.5% | 26.7% | ||
| 3Y CAGR | 23.0% | 89.7% | 65.7% | 31.1% | 24.6% | 46.6% | ||
| Latest Twelve Months | 48.1% | -2.8% | 38.7% | 31.1% | 6.9% | 6.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.7% | 3.5% | 2.4% | 4.5% | 4.4% | 7.3% | ||
| Prior Fiscal Year | 9.7% | 4.5% | 4.3% | -0.4% | 5.5% | 12.4% | ||
| Latest Fiscal Year | 4.1% | 3.3% | 4.4% | 8.9% | 6.1% | 10.1% | ||
| Latest Twelve Months | 5.9% | 2.4% | 5.8% | 10.8% | 6.5% | 10.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 12.0% | 5.9% | 8.5% | 5.2% | 7.2% | 16.7% | ||
| Prior Fiscal Year | 19.6% | 5.4% | 7.7% | 1.9% | 12.7% | 25.0% | ||
| Latest Twelve Months | 14.5% | 4.1% | 11.0% | 12.5% | 8.6% | 20.0% | ||
| Next Fiscal Year | 20.6% | 5.9% | 12.0% | 14.2% | 7.8% | 18.3% | ||
| Two Fiscal Years Forward | 15.6% | 5.7% | 9.9% | 13.4% | 7.0% | 14.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.1x | 0.1x | 0.1x | 0.3x | 0.3x | 0.3x | ||
| Price / LTM EPS | 2.0x | 3.6x | 1.4x | 2.4x | 5.0x | 2.7x | ||
| Price / Book | 0.3x | 0.2x | 0.2x | 0.4x | 0.4x | 0.5x | ||
| Price / Fwd Book | 0.3x | 0.2x | 0.2x | 0.4x | 0.4x | 0.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.2x | 0.3x | 0.4x | |||||
| Historical P/B Ratio | 0.4x | 0.5x | 0.6x | |||||
| Selected P/B Multiple | 0.6x | 0.6x | 0.7x | |||||
| (x) Book Value | 9,296,656 | 9,296,656 | 9,296,656 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A001450 | A088350 | A000370 | A082640 | A003690 | A005830 | |
| Value of Common Equity | 1,736,881 | 1,942,344 | 479,825 | 832,748 | 1,350,188 | 5,349,873 | |
| (/) Shares Outstanding | 78.4 | 751.4 | 115.6 | 155.9 | 173.1 | 60.0 | |
| Implied Stock Price | 22,150.00 | 2,585.00 | 4,150.00 | 5,340.00 | 7,800.00 | 89,100.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 22,150.00 | 2,585.00 | 4,150.00 | 5,340.00 | 7,800.00 | 89,100.00 | |
| 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 | |