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 | 10.9x - 12.0x | 11.5x |
| Selected Fwd P/E Multiple | 9.0x - 9.9x | 9.5x |
| Fair Value | ₩4,094 - ₩4,525 | ₩4,309 |
| Upside | -9.2% - 0.3% | -4.4% |
| Benchmarks | - | Full Ticker |
| Hands Corporation Ltd | - | KOSE:A143210 |
| iWIN CO.,LTD | - | KOSDAQ:A090150 |
| Seoyon Topmetal Co., Ltd. | - | KOSDAQ:A019770 |
| Hanjoo Light Metal Co., Ltd. | - | KOSDAQ:A198940 |
| NVH Korea Inc. | - | KOSDAQ:A067570 |
| DAE-IL Corporation | - | KOSE:A092200 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A143210 | A090150 | A019770 | A198940 | A067570 | A092200 | |||
| KOSE:A143210 | KOSDAQ:A090150 | KOSDAQ:A019770 | KOSDAQ:A198940 | KOSDAQ:A067570 | KOSE:A092200 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | 4.0% | NM- | ||
| 3Y CAGR | NM- | NM- | 32.9% | NM- | -8.6% | -21.1% | ||
| Latest Twelve Months | -332.2% | 89.0% | 10.7% | 52.0% | 132.7% | -61.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -7.0% | -6.0% | 2.7% | -3.1% | 0.7% | -4.0% | ||
| Prior Fiscal Year | -3.8% | -32.8% | 4.9% | -6.8% | 0.4% | 5.0% | ||
| Latest Fiscal Year | -15.7% | -3.3% | 5.1% | -2.9% | 0.7% | 2.0% | ||
| Latest Twelve Months | -15.7% | -3.3% | 5.1% | -2.9% | 0.7% | 2.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 884.4x | 8.9x | 3.2x | 18.4x | 7.2x | 7.7x | ||
| Price / LTM Sales | 0.0x | 0.3x | 0.2x | 0.1x | 0.1x | 0.2x | ||
| LTM P/E Ratio | -0.3x | -8.5x | 4.5x | -3.9x | 7.6x | 12.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -8.5x | -0.3x | 7.6x | |||||
| Historical LTM P/E Ratio | -5.6x | 9.0x | 12.3x | |||||
| Selected P/E Multiple | 10.9x | 11.5x | 12.0x | |||||
| (x) LTM Net Income | 14,228 | 14,228 | 14,228 | |||||
| (=) Equity Value | 154,952 | 163,107 | 171,262 | |||||
| (/) Shares Outstanding | 38.7 | 38.7 | 38.7 | |||||
| Implied Value Range | 3,999.18 | 4,209.66 | 4,420.15 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3,999.18 | 4,209.66 | 4,420.15 | 4,510.00 | ||||
| Upside / (Downside) | -11.3% | -6.7% | -2.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A143210 | A090150 | A019770 | A198940 | A067570 | A092200 | |
| Value of Common Equity | 36,234 | 33,163 | 42,173 | 28,138 | 89,287 | 174,744 | |
| (/) Shares Outstanding | 21.9 | 39.7 | 11.7 | 38.9 | 42.0 | 38.7 | |
| Implied Stock Price | 1,655.00 | 835.00 | 3,620.00 | 723.00 | 2,125.00 | 4,510.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,655.00 | 835.00 | 3,620.00 | 723.00 | 2,125.00 | 4,510.00 | |
| 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 | |