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 | 0.2x - 0.2x | 0.2x |
| Selected Fwd Ps Multiple | 0.2x - 0.2x | 0.2x |
| Fair Value | ₩4,055 - ₩4,482 | ₩4,268 |
| Upside | -4.8% - 5.2% | 0.2% |
| Benchmarks | Ticker | 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 Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A143210 | A090150 | A019770 | A198940 | A067570 | A092200 | |||
| KOSE:A143210 | KOSDAQ:A090150 | KOSDAQ:A019770 | KOSDAQ:A198940 | KOSDAQ:A067570 | KOSE:A092200 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 4.4% | 4.6% | 6.1% | NM- | 13.9% | 6.0% | ||
| 3Y CAGR | 10.8% | 9.6% | 5.9% | 9.9% | 14.1% | 6.8% | ||
| Latest Twelve Months | 3.7% | 10.2% | 5.4% | 13.5% | 15.7% | -1.3% | ||
| 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 | 882.9x | 8.8x | 3.2x | 18.5x | 7.2x | 7.5x | ||
| Price / LTM Sales | 0.0x | 0.3x | 0.2x | 0.1x | 0.1x | 0.2x | ||
| LTM P/E Ratio | -0.3x | -8.4x | 4.5x | -4.0x | 7.6x | 11.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.0x | 0.1x | 0.3x | |||||
| Historical LTM P/S Ratio | 0.2x | 0.3x | 0.4x | |||||
| Selected Price / Sales Multiple | 0.2x | 0.2x | 0.2x | |||||
| (x) LTM Sales | 719,128 | 719,128 | 719,128 | |||||
| (=) Equity Value | 156,193 | 164,414 | 172,634 | |||||
| (/) Shares Outstanding | 38.7 | 38.7 | 38.7 | |||||
| Implied Value Range | 4,031.21 | 4,243.38 | 4,455.55 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4,031.21 | 4,243.38 | 4,455.55 | 4,260.00 | ||||
| Upside / (Downside) | -5.4% | -0.4% | 4.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A143210 | A090150 | A019770 | A198940 | A067570 | A092200 | |
| Value of Common Equity | 35,358 | 32,726 | 42,406 | 28,333 | 88,867 | 165,057 | |
| (/) Shares Outstanding | 21.9 | 39.7 | 11.7 | 38.9 | 42.0 | 38.7 | |
| Implied Stock Price | 1,615.00 | 824.00 | 3,640.00 | 728.00 | 2,115.00 | 4,260.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,615.00 | 824.00 | 3,640.00 | 728.00 | 2,115.00 | 4,260.00 | |
| 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 | |