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 | 24.1x - 26.6x | 25.4x |
Selected Fwd P/E Multiple | 0.5x - 0.6x | 0.5x |
Fair Value | ₩5,467 - ₩6,043 | ₩5,755 |
Upside | 6.2% - 17.3% | 11.7% |
Benchmarks | - | Full Ticker |
Seoho Electric Co.,Ltd | - | KOSDAQ:A065710 |
DAEYANG ELECTRIC.Co.,Ltd. | - | KOSDAQ:A108380 |
LS Eco Energy Ltd. | - | KOSE:A229640 |
NOVATECH Co., Ltd. | - | KOSDAQ:A285490 |
S-Fuelcell co., Ltd. | - | KOSDAQ:A288620 |
Elentec Co., Ltd. | - | KOSDAQ:A054210 |
- | - | - |
Select Price / LTM EPS Ratio | ||||||||
Benchmark Companies | ||||||||
A065710 | A108380 | A229640 | A285490 | A288620 | A054210 | |||
KOSDAQ:A065710 | KOSDAQ:A108380 | KOSE:A229640 | KOSDAQ:A285490 | KOSDAQ:A288620 | KOSDAQ:A054210 | |||
Historical Net Income Growth | ||||||||
5Y CAGR | -5.6% | 9.4% | 14.3% | 28.8% | NM- | -22.6% | ||
3Y CAGR | -12.9% | 30.4% | 28.6% | -24.7% | NM- | -51.8% | ||
Latest Twelve Months | -25.8% | 133.9% | 221.9% | -41.6% | 49.4% | -79.2% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 20.1% | 4.2% | 1.4% | 29.4% | 1.9% | 1.3% | ||
Prior Fiscal Year | 23.4% | 5.4% | 0.6% | 32.1% | -7.2% | 2.8% | ||
Latest Fiscal Year | 24.7% | 10.0% | 3.6% | 26.3% | -3.5% | 0.8% | ||
Latest Twelve Months | 24.7% | 10.0% | 3.8% | 26.3% | -3.5% | 0.8% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 65.4x | 3.7x | 20.2x | 3.4x | -28.0x | 6.5x | ||
Price / LTM Sales | 3.6x | 1.0x | 1.1x | 2.4x | 2.2x | 0.2x | ||
LTM P/E Ratio | 14.6x | 10.2x | 29.6x | 9.0x | -62.8x | 29.6x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | -62.8x | 10.2x | 29.6x | |||||
Historical LTM P/E Ratio | -9.9x | 19.4x | 44.1x | |||||
Selected P/E Multiple | 24.1x | 25.4x | 26.6x | |||||
(x) LTM Net Income | 4,337 | 4,337 | 4,337 | |||||
(=) Equity Value | 104,549 | 110,052 | 115,554 | |||||
(/) Shares Outstanding | 24.9 | 24.9 | 24.9 | |||||
Implied Value Range | 4,200.97 | 4,422.08 | 4,643.18 | |||||
FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 4,200.97 | 4,422.08 | 4,643.18 | 5,150.00 | ||||
Upside / (Downside) | -18.4% | -14.1% | -9.8% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | A065710 | A108380 | A229640 | A285490 | A288620 | A054210 | |
Value of Common Equity | 167,656 | 199,664 | 1,044,785 | 156,723 | 74,469 | 128,167 | |
(/) Shares Outstanding | 4.5 | 9.2 | 30.3 | 9.3 | 7.0 | 24.9 | |
Implied Stock Price | 37,100.00 | 21,600.00 | 34,450.00 | 16,770.00 | 10,670.00 | 5,150.00 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 37,100.00 | 21,600.00 | 34,450.00 | 16,770.00 | 10,670.00 | 5,150.00 | |
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 |