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 | 2.4x - 2.6x | 2.5x |
| Historical Pb Multiple | 1.4x - 3.0x | 2.6x |
| Fair Value | ₩29,265 - ₩32,346 | ₩30,805 |
| Upside | -6.9% - 2.8% | -2.0% |
| Benchmarks | - | Full Ticker |
| Y2 Solution Co., Ltd | - | KOSE:A011690 |
| W-Scope Chungju Plant Co., Ltd. | - | KOSDAQ:A393890 |
| Wonik Pne Co., Ltd. | - | KOSDAQ:A217820 |
| YM Tech Co., Ltd. | - | KOSDAQ:A273640 |
| mPLUS Corp. | - | KOSDAQ:A259630 |
| Cheryong Electric Co.,Ltd. | - | KOSDAQ:A033100 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A011690 | A393890 | A217820 | A273640 | A259630 | A033100 | |||
| KOSE:A011690 | KOSDAQ:A393890 | KOSDAQ:A217820 | KOSDAQ:A273640 | KOSDAQ:A259630 | KOSDAQ:A033100 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | 26.6% | 40.5% | 70.3% | ||
| 3Y CAGR | NM- | NM- | NM- | -8.9% | NM- | 308.4% | ||
| Latest Twelve Months | 216.9% | -234.7% | -1645.5% | -27.0% | -45.1% | 41.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -12.7% | 5.6% | 0.4% | 21.2% | -4.4% | 16.1% | ||
| Prior Fiscal Year | -1.8% | 17.6% | -1.2% | 19.1% | 5.9% | 30.7% | ||
| Latest Fiscal Year | -0.3% | -22.4% | -21.6% | 15.8% | 8.5% | 30.4% | ||
| Latest Twelve Months | 4.6% | -22.4% | -21.6% | 15.8% | 8.5% | 30.4% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -17.6% | 2.5% | -0.2% | 15.2% | 2.3% | 25.6% | ||
| Prior Fiscal Year | -2.6% | 5.5% | -2.9% | 11.3% | 30.6% | 57.6% | ||
| Latest Twelve Months | 7.2% | -7.3% | -58.0% | 8.5% | 13.8% | 49.7% | ||
| Next Fiscal Year | -0.2% | -7.3% | #NUM! | 12.2% | 5.8% | 38.5% | ||
| Two Fiscal Years Forward | -0.2% | 5.7% | -133.7% | 12.7% | 5.6% | 29.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.5x | 0.8x | 0.3x | 3.4x | 0.7x | 1.9x | ||
| Price / LTM EPS | 10.9x | -3.6x | -1.5x | 21.5x | 8.5x | 6.3x | ||
| Price / Book | 0.8x | 0.3x | 1.2x | 1.9x | 1.1x | 2.6x | ||
| Price / Fwd Book | 0.8x | 0.3x | 1.2x | 2.0x | 1.1x | 1.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 1.1x | 1.9x | |||||
| Historical P/B Ratio | 1.4x | 2.6x | 3.0x | |||||
| Selected P/B Multiple | 2.4x | 2.5x | 2.6x | |||||
| (x) Book Value | 196,694 | 196,694 | 196,694 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A011690 | A393890 | A217820 | A273640 | A259630 | A033100 | |
| Value of Common Equity | 82,097 | 257,546 | 96,669 | 104,945 | 93,070 | 505,163 | |
| (/) Shares Outstanding | 36.6 | 33.8 | 44.2 | 11.0 | 11.9 | 16.1 | |
| Implied Stock Price | 2,245.00 | 7,610.00 | 2,185.00 | 9,570.00 | 7,790.00 | 31,450.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,245.00 | 7,610.00 | 2,185.00 | 9,570.00 | 7,790.00 | 31,450.00 | |
| 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 | |