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 | 0.1x - 0.1x | 0.1x |
| Selected Fwd Ps Multiple | 0.1x - 0.1x | 0.1x |
| Fair Value | ₩50,073 - ₩55,344 | ₩52,708 |
| Upside | 56.2% - 72.7% | 64.5% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| SK Gas Co., Ltd. | - | KOSE:A018670 |
| E1 Corporation | - | KOSE:A017940 |
| Michang Oil Ind. Co., Ltd. | - | KOSE:A003650 |
| Kyungdong Invest Co., Ltd | - | KOSE:A012320 |
| HD Hyundai Co., Ltd. | - | KOSE:A267250 |
| SK Discovery Co., Ltd. | - | KOSE:A006125 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A018670 | A017940 | A003650 | A012320 | A267250 | A006125 | |||
| KOSE:A018670 | KOSE:A017940 | KOSE:A003650 | KOSE:A012320 | KOSE:A267250 | KOSE:A006125 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 7.6% | 19.4% | 5.3% | 1.6% | 20.5% | 12.5% | ||
| 3Y CAGR | 3.0% | 29.5% | 13.8% | -0.5% | 33.7% | 11.0% | ||
| Latest Twelve Months | 1.5% | 43.0% | -2.2% | -3.8% | 10.5% | 1.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.3% | 1.9% | 8.0% | 4.5% | 0.9% | 4.7% | ||
| Prior Fiscal Year | 4.5% | 2.7% | 5.6% | 6.6% | 0.4% | 2.1% | ||
| Latest Fiscal Year | 2.5% | 0.6% | 11.6% | 7.7% | 0.8% | 0.3% | ||
| Latest Twelve Months | 2.5% | 0.6% | 15.2% | 7.7% | 0.8% | 0.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.5x | 5.4x | -0.2x | 2.0x | 6.4x | 13.1x | ||
| Price / LTM Sales | 0.3x | 0.0x | 0.4x | 0.4x | 0.1x | 0.1x | ||
| LTM P/E Ratio | 11.9x | 5.3x | 2.6x | 5.5x | 9.9x | 29.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.0x | 0.3x | 0.4x | |||||
| Historical LTM P/S Ratio | 0.1x | 0.1x | 0.3x | |||||
| Selected Price / Sales Multiple | 0.1x | 0.1x | 0.1x | |||||
| (x) LTM Sales | 9,039,603 | 9,039,603 | 9,039,603 | |||||
| (=) Equity Value | 915,200 | 963,368 | 1,011,536 | |||||
| (/) Shares Outstanding | 19.0 | 19.0 | 19.0 | |||||
| Implied Value Range | 48,115.97 | 50,648.39 | 53,180.81 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 48,115.97 | 50,648.39 | 53,180.81 | 32,050.00 | ||||
| Upside / (Downside) | 50.1% | 58.0% | 65.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A018670 | A017940 | A003650 | A012320 | A267250 | A006125 | |
| Value of Common Equity | 2,136,061 | 334,763 | 163,402 | 124,498 | 5,052,793 | 609,614 | |
| (/) Shares Outstanding | 9.0 | 5.8 | 1.5 | 2.2 | 70.7 | 19.0 | |
| Implied Stock Price | 238,000.00 | 57,900.00 | 108,000.00 | 57,100.00 | 71,500.00 | 32,050.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 238,000.00 | 57,900.00 | 108,000.00 | 57,100.00 | 71,500.00 | 32,050.00 | |
| 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 | |