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 | 1.6x - 1.8x | 1.7x |
| Selected Fwd Ps Multiple | 1.2x - 1.3x | 1.3x |
| Fair Value | ₩65,949 - ₩72,891 | ₩69,420 |
| Upside | -33.3% - -26.2% | -29.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Alstom SA | - | ENXTPA:ALO |
| HD Hyundai Infracore Co., Ltd. | - | KOSE:A042670 |
| T-Robotics.Co.,Ltd. | - | KOSDAQ:A117730 |
| Knorr-Bremse AG | - | DB:KBX |
| Taewoong Co.,Ltd | - | KOSDAQ:A044490 |
| Hyundai Rotem Company | - | KOSE:A064350 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| ALO | A042670 | A117730 | KBX | A044490 | A064350 | |||
| ENXTPA:ALO | KOSE:A042670 | KOSDAQ:A117730 | DB:KBX | KOSDAQ:A044490 | KOSE:A064350 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 16.9% | -12.9% | 3.3% | 2.7% | 0.8% | 12.2% | ||
| 3Y CAGR | 26.1% | -3.6% | 11.2% | 5.6% | 6.2% | 15.1% | ||
| Latest Twelve Months | 6.2% | -11.7% | -9.0% | -0.5% | -12.9% | 22.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.6% | 6.5% | -25.9% | 8.0% | -4.5% | 2.0% | ||
| Prior Fiscal Year | -0.8% | 5.0% | -74.9% | 6.9% | 7.7% | 4.5% | ||
| Latest Fiscal Year | -1.7% | 2.6% | -0.9% | 5.6% | 6.4% | 9.3% | ||
| Latest Twelve Months | -1.4% | 2.6% | -0.9% | 5.6% | 6.4% | 9.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.7x | 7.1x | -64.3x | 12.9x | 8.4x | 20.6x | ||
| Price / LTM Sales | 0.5x | 0.4x | 3.2x | 1.5x | 0.8x | 2.5x | ||
| LTM P/E Ratio | -33.4x | 14.1x | -348.1x | 27.2x | 12.5x | 26.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 0.8x | 3.2x | |||||
| Historical LTM P/S Ratio | 0.7x | 0.8x | 2.5x | |||||
| Selected Price / Sales Multiple | 1.6x | 1.7x | 1.8x | |||||
| (x) LTM Sales | 4,376,598 | 4,376,598 | 4,376,598 | |||||
| (=) Equity Value | 7,174,226 | 7,551,817 | 7,929,408 | |||||
| (/) Shares Outstanding | 109.1 | 109.1 | 109.1 | |||||
| Implied Value Range | 65,732.78 | 69,192.40 | 72,652.02 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 65,732.78 | 69,192.40 | 72,652.02 | 98,800.00 | ||||
| Upside / (Downside) | -33.5% | -30.0% | -26.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ALO | A042670 | A117730 | KBX | A044490 | A064350 | |
| Value of Common Equity | 8,459 | 1,525,321 | 196,807 | 12,026 | 308,114 | 10,783,259 | |
| (/) Shares Outstanding | 461.5 | 192.6 | 18.2 | 161.2 | 20.0 | 109.1 | |
| Implied Stock Price | 18.33 | 7,920.00 | 10,830.00 | 74.60 | 15,400.00 | 98,800.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 18.33 | 7,920.00 | 10,830.00 | 74.60 | 15,400.00 | 98,800.00 | |
| Trading Currency | EUR | KRW | KRW | EUR | KRW | KRW | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |