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 | 9.3x - 10.2x | 9.7x |
| Selected Fwd P/E Multiple | 9.4x - 10.4x | 9.9x |
| Fair Value | ₩2,655 - ₩2,935 | ₩2,795 |
| Upside | -11.5% - -2.2% | -6.8% |
| Benchmarks | - | Full Ticker |
| ENVIONEER Co.,Ltd. | - | KOSDAQ:A317870 |
| KPM TECH Co., Ltd. | - | KOSDAQ:A042040 |
| Miwon Chemicals Co., Ltd. | - | KOSE:A134380 |
| S&K Polytec Co., Ltd. | - | KOSDAQ:A091340 |
| Shinwha Intertek Corp. | - | KOSDAQ:A056700 |
| Chinyang Holdings Corp. | - | KOSE:A100250 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A317870 | A042040 | A134380 | A091340 | A056700 | A100250 | |||
| KOSDAQ:A317870 | KOSDAQ:A042040 | KOSE:A134380 | KOSDAQ:A091340 | KOSDAQ:A056700 | KOSE:A100250 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 14.8% | -10.4% | -38.3% | 0.3% | ||
| 3Y CAGR | NM- | NM- | 33.4% | 32.7% | -9.0% | 15.3% | ||
| Latest Twelve Months | 63.5% | -876.9% | 23.5% | 250.9% | 105.2% | -57.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -19.3% | -64.6% | 8.2% | 0.2% | -2.4% | 11.3% | ||
| Prior Fiscal Year | -31.8% | 11.1% | 9.4% | -2.3% | -9.1% | 13.3% | ||
| Latest Fiscal Year | -12.0% | -137.0% | 10.5% | 2.7% | 0.3% | 5.3% | ||
| Latest Twelve Months | -12.0% | -137.0% | 10.5% | 2.7% | 0.3% | 5.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -392.4x | -17.5x | 2.7x | 3.3x | 5.1x | 6.0x | ||
| Price / LTM Sales | 9.9x | 1.6x | 0.6x | 0.1x | 0.2x | 0.6x | ||
| LTM P/E Ratio | -82.3x | -1.1x | 6.0x | 3.2x | 55.5x | 11.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -82.3x | 3.2x | 55.5x | |||||
| Historical LTM P/E Ratio | -16.6x | 4.8x | 19.7x | |||||
| Selected P/E Multiple | 9.3x | 9.7x | 10.2x | |||||
| (x) LTM Net Income | 15,324 | 15,324 | 15,324 | |||||
| (=) Equity Value | 141,858 | 149,324 | 156,790 | |||||
| (/) Shares Outstanding | 55.9 | 55.9 | 55.9 | |||||
| Implied Value Range | 2,537.92 | 2,671.50 | 2,805.07 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,537.92 | 2,671.50 | 2,805.07 | 3,000.00 | ||||
| Upside / (Downside) | -15.4% | -11.0% | -6.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A317870 | A042040 | A134380 | A091340 | A056700 | A100250 | |
| Value of Common Equity | 139,341 | 43,648 | 159,320 | 28,433 | 47,520 | 167,686 | |
| (/) Shares Outstanding | 8.5 | 194.0 | 2.0 | 10.7 | 29.0 | 55.9 | |
| Implied Stock Price | 16,380.00 | 225.00 | 78,900.00 | 2,655.00 | 1,638.00 | 3,000.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 16,380.00 | 225.00 | 78,900.00 | 2,655.00 | 1,638.00 | 3,000.00 | |
| 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 | |