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 | 10.8x - 11.9x | 11.3x |
| Selected Fwd P/E Multiple | 9.6x - 10.6x | 10.1x |
| Fair Value | ₩27,175 - ₩30,036 | ₩28,605 |
| Upside | 8.9% - 20.4% | 14.7% |
| Benchmarks | - | Full Ticker |
| Choheung Corporation | - | KOSE:A002600 |
| Dong Won Fisheries Co., Ltd. | - | KOSE:A030720 |
| Silla Co.,Ltd | - | KOSE:A004970 |
| JUNGDAWN Co., Ltd. | - | KOSDAQ:A208140 |
| Korea Industrial Co., Ltd. | - | KOSE:A002140 |
| Sempio Foods Company | - | KOSE:A248170 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A002600 | A030720 | A004970 | A208140 | A002140 | A248170 | |||
| KOSE:A002600 | KOSE:A030720 | KOSE:A004970 | KOSDAQ:A208140 | KOSE:A002140 | KOSE:A248170 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -3.4% | 30.9% | 68.4% | -2.1% | -17.8% | ||
| 3Y CAGR | -46.1% | -11.9% | -3.8% | 2.2% | -3.8% | -24.8% | ||
| Latest Twelve Months | 607.8% | 129.0% | 130.7% | -63.5% | 21.1% | -3.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.2% | -0.6% | 5.3% | 7.3% | 1.8% | 5.8% | ||
| Prior Fiscal Year | 0.1% | -12.4% | 4.0% | 17.6% | 1.0% | 2.7% | ||
| Latest Fiscal Year | 0.6% | 2.8% | 8.0% | 6.5% | 1.3% | 2.5% | ||
| Latest Twelve Months | 0.6% | 2.8% | 8.0% | 6.5% | 1.3% | 2.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.2x | 4.2x | -0.3x | 5.4x | 8.0x | 4.5x | ||
| Price / LTM Sales | 0.2x | 0.1x | 0.3x | 0.5x | 0.2x | 0.3x | ||
| LTM P/E Ratio | 39.5x | 4.5x | 3.4x | 6.9x | 16.4x | 11.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 3.4x | 6.9x | 39.5x | |||||
| Historical LTM P/E Ratio | 6.3x | 9.3x | 14.8x | |||||
| Selected P/E Multiple | 10.8x | 11.3x | 11.9x | |||||
| (x) LTM Net Income | 10,062 | 10,062 | 10,062 | |||||
| (=) Equity Value | 108,379 | 114,084 | 119,788 | |||||
| (/) Shares Outstanding | 4.6 | 4.6 | 4.6 | |||||
| Implied Value Range | 23,733.09 | 24,982.20 | 26,231.31 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 23,733.09 | 24,982.20 | 26,231.31 | 24,950.00 | ||||
| Upside / (Downside) | -4.9% | 0.1% | 5.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A002600 | A030720 | A004970 | A208140 | A002140 | A248170 | |
| Value of Common Equity | 98,040 | 21,989 | 132,910 | 82,364 | 64,392 | 113,937 | |
| (/) Shares Outstanding | 0.6 | 4.7 | 15.8 | 32.7 | 24.7 | 4.6 | |
| Implied Stock Price | 163,400.00 | 4,725.00 | 8,420.00 | 2,520.00 | 2,610.00 | 24,950.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 163,400.00 | 4,725.00 | 8,420.00 | 2,520.00 | 2,610.00 | 24,950.00 | |
| 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 | |