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 | 0.6x - 0.6x | 0.6x |
| Historical Pb Multiple | 0.4x - 2.8x | 1.8x |
| Fair Value | ₩233.52 - ₩258.10 | ₩245.81 |
| Upside | 36.6% - 50.9% | 43.7% |
| Benchmarks | - | Full Ticker |
| IL Science Co., Ltd. | - | KOSDAQ:A307180 |
| Atum Co.,Ltd | - | KOSDAQ:A355690 |
| CNPLUS Co., Ltd. | - | KOSDAQ:A115530 |
| SDN Company., Ltd. | - | KOSDAQ:A099220 |
| G2Power Co. Ltd | - | KOSDAQ:A388050 |
| TS Nexgen Co., Ltd. | - | KOSDAQ:A043220 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A307180 | A355690 | A115530 | A099220 | A388050 | A043220 | |||
| KOSDAQ:A307180 | KOSDAQ:A355690 | KOSDAQ:A115530 | KOSDAQ:A099220 | KOSDAQ:A388050 | KOSDAQ:A043220 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 102.3% | 64.9% | -666.7% | -217.2% | 527.4% | -48843.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -15.8% | -21.2% | -6.1% | -3.3% | 3.6% | -22.7% | ||
| Prior Fiscal Year | -47.5% | -16.5% | 1.1% | -11.5% | 1.4% | 0.1% | ||
| Latest Fiscal Year | 0.5% | -7.2% | -4.7% | -32.7% | 7.6% | -88.8% | ||
| Latest Twelve Months | 0.5% | -7.2% | -4.7% | -32.7% | 7.6% | -88.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -50.5% | -136.7% | -14.6% | -3.0% | 4.9% | -12.7% | ||
| Prior Fiscal Year | -173.5% | -341.3% | 3.4% | -8.9% | 2.1% | 0.1% | ||
| Latest Twelve Months | 4.9% | -33.6% | -21.2% | -35.2% | 12.2% | -33.3% | ||
| Next Fiscal Year | 1.7% | #NUM! | 75.9% | #NUM! | 7.1% | #NUM! | ||
| Two Fiscal Years Forward | 14.6% | -30.9% | 61.4% | -63.8% | 6.9% | -33.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.9x | 1.0x | 0.4x | 0.8x | 2.2x | 1.3x | ||
| Price / LTM EPS | 177.9x | -13.3x | -9.3x | -2.6x | 28.8x | -1.4x | ||
| Price / Book | 6.4x | 2.6x | 2.1x | 1.1x | 3.3x | 0.4x | ||
| Price / Fwd Book | 6.5x | 3.5x | 1.0x | 1.1x | 3.1x | 0.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.1x | 2.6x | 6.4x | |||||
| Historical P/B Ratio | 0.4x | 1.8x | 2.8x | |||||
| Selected P/B Multiple | 0.6x | 0.6x | 0.6x | |||||
| (x) Book Value | 66,069 | 66,069 | 66,069 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A307180 | A355690 | A115530 | A099220 | A388050 | A043220 | |
| Value of Common Equity | 76,801 | 36,754 | 20,593 | 70,640 | 121,446 | 27,227 | |
| (/) Shares Outstanding | 27.0 | 5.4 | 68.0 | 54.2 | 18.7 | 159.2 | |
| Implied Stock Price | 2,840.00 | 6,800.00 | 303.00 | 1,304.00 | 6,510.00 | 171.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,840.00 | 6,800.00 | 303.00 | 1,304.00 | 6,510.00 | 171.00 | |
| 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 | |