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 P/E Multiple | 8.0x - 8.8x | 8.4x |
| Selected Fwd P/E Multiple | 6.6x - 7.3x | 6.9x |
| Fair Value | ₩6,342 - ₩7,010 | ₩6,676 |
| Upside | 17.0% - 29.3% | 23.2% |
| Benchmarks | - | Full Ticker |
| FIT Holding Co., Ltd. | 371,200.0% | TWSE:3712 |
| Unitrontech Co., Ltd. | - | KOSDAQ:A142210 |
| RN2 Technologies Co., Ltd. | - | KOSDAQ:A148250 |
| Korea Computer Inc. | - | KOSDAQ:A054040 |
| KHVATEC Co.,Ltd. | - | KOSDAQ:A060720 |
| SEKONIX Co., Ltd. | - | KOSDAQ:A053450 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 3712 | A142210 | A148250 | A054040 | A060720 | A053450 | |||
| TWSE:3712 | KOSDAQ:A142210 | KOSDAQ:A148250 | KOSDAQ:A054040 | KOSDAQ:A060720 | KOSDAQ:A053450 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 48.4% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | 37.3% | 6.7% | NM- | 35.4% | -13.0% | 33.7% | ||
| Latest Twelve Months | 97.9% | 42.1% | -160.5% | -37.3% | -39.5% | -13.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.4% | 2.0% | -9.3% | 5.5% | 3.5% | -1.8% | ||
| Prior Fiscal Year | 3.3% | 2.5% | -4.5% | 5.8% | 9.9% | 2.3% | ||
| Latest Fiscal Year | 4.2% | 2.9% | -12.0% | 3.2% | 7.0% | 2.1% | ||
| Latest Twelve Months | 4.2% | 2.9% | -12.0% | 3.2% | 7.0% | 2.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 20.1x | 4.3x | 59.3x | 0.5x | 4.3x | 3.0x | ||
| Price / LTM Sales | 0.5x | 0.1x | 3.5x | 0.1x | 0.6x | 0.2x | ||
| LTM P/E Ratio | 11.5x | 5.0x | -29.0x | 4.3x | 8.9x | 8.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -29.0x | 5.0x | 11.5x | |||||
| Historical LTM P/E Ratio | -59.6x | -1.9x | 20.2x | |||||
| Selected P/E Multiple | 8.0x | 8.4x | 8.8x | |||||
| (x) LTM Net Income | 9,877 | 9,877 | 9,877 | |||||
| (=) Equity Value | 78,823 | 82,972 | 87,120 | |||||
| (/) Shares Outstanding | 14.6 | 14.6 | 14.6 | |||||
| Implied Value Range | 5,388.41 | 5,672.01 | 5,955.61 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 5,388.41 | 5,672.01 | 5,955.61 | 5,420.00 | ||||
| Upside / (Downside) | -0.6% | 4.6% | 9.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 3712 | A142210 | A148250 | A054040 | A060720 | A053450 | |
| Value of Common Equity | 12,977 | 104,109 | 49,916 | 59,021 | 194,811 | 79,285 | |
| (/) Shares Outstanding | 246.2 | 18.9 | 7.7 | 13.3 | 22.0 | 14.6 | |
| Implied Stock Price | 52.70 | 5,500.00 | 6,500.00 | 4,445.00 | 8,840.00 | 5,420.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 52.70 | 5,500.00 | 6,500.00 | 4,445.00 | 8,840.00 | 5,420.00 | |
| Trading Currency | TWD | KRW | KRW | KRW | KRW | KRW | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |