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 | -26.4x - -29.2x | -27.8x |
| Selected Fwd P/E Multiple | -10.8x - -11.9x | -11.4x |
| Fair Value | ₩4,205 - ₩4,648 | ₩4,427 |
| Upside | -10.3% - -0.9% | -5.6% |
| Benchmarks | - | Full Ticker |
| INCAR FINANCIAL SERVICE Co., Ltd. | - | KOSDAQ:A211050 |
| Aijinet Inc. | - | KOSDAQ:A462980 |
| Huize Holding Limited | - | NasdaqGM:HUIZ |
| Agent Insurance Group, Inc. | 583,600.0% | NSE:5836 |
| GoHealth, Inc. | - | NasdaqCM:GOCO |
| Aplus Asset Advisor Co. Ltd | - | KOSE:A244920 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A211050 | A462980 | HUIZ | 5836 | GOCO | A244920 | |||
| KOSDAQ:A211050 | KOSDAQ:A462980 | NasdaqGM:HUIZ | NSE:5836 | NasdaqCM:GOCO | KOSE:A244920 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | 55.8% | NM- | NM- | -30.1% | NM- | NM- | ||
| Latest Twelve Months | 110.2% | 101.2% | -100.9% | -48.0% | 90.1% | -128.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.6% | -95.4% | -0.9% | 3.1% | -30.9% | 9.1% | ||
| Prior Fiscal Year | 5.3% | -97.0% | 5.9% | 2.9% | -9.1% | 2.9% | ||
| Latest Fiscal Year | 7.5% | 0.7% | -0.1% | 0.6% | -0.8% | -0.6% | ||
| Latest Twelve Months | 7.5% | 0.7% | -0.1% | 0.6% | -0.8% | -0.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 3.8x | 42.8x | -3.3x | 6.9x | 8.7x | 1.9x | ||
| Price / LTM Sales | 0.5x | 2.6x | 0.1x | 0.4x | 0.3x | 0.2x | ||
| LTM P/E Ratio | 6.7x | 395.1x | -243.0x | 54.3x | -30.8x | -36.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -243.0x | 6.7x | 395.1x | |||||
| Historical LTM P/E Ratio | -36.9x | 5.7x | 10.7x | |||||
| Selected P/E Multiple | -26.4x | -27.8x | -29.2x | |||||
| (x) LTM Net Income | (2,872) | (2,872) | (2,872) | |||||
| (=) Equity Value | 75,910 | 79,905 | 83,900 | |||||
| (/) Shares Outstanding | 22.6 | 22.6 | 22.6 | |||||
| Implied Value Range | 3,357.69 | 3,534.41 | 3,711.13 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3,357.69 | 3,534.41 | 3,711.13 | 4,690.00 | ||||
| Upside / (Downside) | -28.4% | -24.6% | -20.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A211050 | A462980 | HUIZ | 5836 | GOCO | A244920 | |
| Value of Common Equity | 412,583 | 59,510 | 158 | 2,878 | 91 | 106,030 | |
| (/) Shares Outstanding | 48.7 | 18.0 | 10.1 | 2.3 | 10.4 | 22.6 | |
| Implied Stock Price | 8,480.00 | 3,300.00 | 15.63 | 1,239.00 | 8.76 | 4,690.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 7.27 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8,480.00 | 3,300.00 | 2.15 | 1,239.00 | 8.76 | 4,690.00 | |
| Trading Currency | KRW | KRW | USD | JPY | USD | KRW | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 7.27 | 1.00 | 1.00 | 1.00 | |