Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 1.0x - 1.1x | 1.0x |
| Historical Pb Multiple | 0.5x - 1.0x | 0.7x |
| Fair Value | ₩21,355 - ₩23,603 | ₩22,479 |
| Upside | -6.3% - 3.5% | -1.4% |
| Benchmarks | - | Full Ticker |
| Sejin Heavy Industries Co., Ltd. | - | KOSE:A075580 |
| Hy-Lok Corporation | - | KOSDAQ:A013030 |
| Cape Industries Ltd. | - | KOSDAQ:A064820 |
| DAEMO Engineering Co., Ltd. | - | KOSDAQ:A317850 |
| TYM Corporation | - | KOSE:A002900 |
| Tae Kwang Corporation | - | KOSDAQ:A023160 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A075580 | A013030 | A064820 | A317850 | A002900 | A023160 | |||
| KOSE:A075580 | KOSDAQ:A013030 | KOSDAQ:A064820 | KOSDAQ:A317850 | KOSE:A002900 | KOSDAQ:A023160 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 36.8% | 29.8% | 18.7% | -40.2% | 32.2% | 43.3% | ||
| 3Y CAGR | -11.5% | 34.6% | -18.3% | -69.4% | -12.2% | 43.4% | ||
| Latest Twelve Months | -36.1% | 0.4% | -35.4% | 154.1% | -69.9% | -18.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.9% | 16.3% | 4.1% | 2.2% | 4.6% | 10.5% | ||
| Prior Fiscal Year | 4.6% | 25.1% | 4.1% | -0.5% | 7.2% | 17.6% | ||
| Latest Fiscal Year | 3.2% | 24.9% | 3.0% | 0.3% | 2.3% | 16.8% | ||
| Latest Twelve Months | 3.2% | 24.9% | 3.0% | 0.3% | 2.3% | 16.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 6.2% | 7.6% | 8.2% | 2.6% | 15.1% | 5.3% | ||
| Prior Fiscal Year | 10.5% | 12.1% | 12.1% | -0.5% | 16.8% | 10.9% | ||
| Latest Twelve Months | 6.3% | 11.4% | 7.5% | 0.3% | 4.6% | 8.2% | ||
| Next Fiscal Year | 13.1% | 10.7% | 5.5% | 0.9% | 12.3% | 9.2% | ||
| Two Fiscal Years Forward | 18.3% | 9.8% | 5.5% | 0.9% | 11.1% | 9.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.4x | 1.9x | 0.3x | 1.6x | 0.2x | 2.2x | ||
| Price / LTM EPS | 42.9x | 7.5x | 11.2x | 492.2x | 9.9x | 13.1x | ||
| Price / Book | 2.6x | 0.8x | 0.8x | 1.4x | 0.4x | 1.0x | ||
| Price / Fwd Book | 2.5x | 0.8x | 0.8x | 1.4x | 0.4x | 1.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 0.8x | 2.6x | |||||
| Historical P/B Ratio | 0.5x | 0.7x | 1.0x | |||||
| Selected P/B Multiple | 1.0x | 1.0x | 1.1x | |||||
| (x) Book Value | 566,047 | 566,047 | 566,047 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A075580 | A013030 | A064820 | A317850 | A002900 | A023160 | |
| Value of Common Equity | 490,042 | 354,109 | 176,099 | 65,180 | 180,279 | 590,383 | |
| (/) Shares Outstanding | 56.8 | 12.3 | 27.6 | 8.3 | 41.7 | 25.9 | |
| Implied Stock Price | 8,620.00 | 28,800.00 | 6,380.00 | 7,830.00 | 4,320.00 | 22,800.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8,620.00 | 28,800.00 | 6,380.00 | 7,830.00 | 4,320.00 | 22,800.00 | |
| 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 | |