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 | -11.5x - -12.7x | -12.1x |
| Selected Fwd P/E Multiple | -18.4x - -20.4x | -19.4x |
| Fair Value | ₩4,366 - ₩4,825 | ₩4,595 |
| Upside | -39.5% - -33.1% | -36.3% |
| Benchmarks | - | Full Ticker |
| Zinitix Co., Ltd. | - | KOSDAQ:A303030 |
| RAONTECH Inc. | - | KOSDAQ:A418420 |
| Ram Technology Co., Ltd | - | KOSDAQ:A171010 |
| Exicon Co., Ltd. | - | KOSDAQ:A092870 |
| INTEKPLUS Co., Ltd. | - | KOSDAQ:A064290 |
| Ajinextek Co., Ltd. | - | KOSDAQ:A059120 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A303030 | A418420 | A171010 | A092870 | A064290 | A059120 | |||
| KOSDAQ:A303030 | KOSDAQ:A418420 | KOSDAQ:A171010 | KOSDAQ:A092870 | KOSDAQ:A064290 | KOSDAQ:A059120 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 7.9% | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 111.1% | 8.5% | 10.9% | -127.8% | -10.0% | -675.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -12.6% | -43.0% | 2.9% | 16.2% | 6.0% | 5.1% | ||
| Prior Fiscal Year | -17.8% | -65.9% | -6.7% | 5.9% | -14.4% | 2.0% | ||
| Latest Fiscal Year | 1.2% | -72.8% | -5.7% | -4.3% | -14.2% | -11.3% | ||
| Latest Twelve Months | 1.2% | -72.8% | -5.7% | -4.3% | -14.2% | -11.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 21.2x | -14.8x | 56.8x | -3.3x | -8.9x | -18.6x | ||
| Price / LTM Sales | 0.7x | 10.2x | 1.2x | 4.1x | 1.4x | 2.8x | ||
| LTM P/E Ratio | 54.3x | -14.0x | -21.2x | -94.4x | -9.8x | -24.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -94.4x | -14.0x | 54.3x | |||||
| Historical LTM P/E Ratio | -85.9x | 17.6x | 39.1x | |||||
| Selected P/E Multiple | -11.5x | -12.1x | -12.7x | |||||
| (x) LTM Net Income | (2,842) | (2,842) | (2,842) | |||||
| (=) Equity Value | 32,738 | 34,461 | 36,184 | |||||
| (/) Shares Outstanding | 9.7 | 9.7 | 9.7 | |||||
| Implied Value Range | 3,358.25 | 3,535.00 | 3,711.75 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3,358.25 | 3,535.00 | 3,711.75 | 7,210.00 | ||||
| Upside / (Downside) | -53.4% | -51.0% | -48.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A303030 | A418420 | A171010 | A092870 | A064290 | A059120 | |
| Value of Common Equity | 35,460 | 90,861 | 54,192 | 128,275 | 116,611 | 70,287 | |
| (/) Shares Outstanding | 35.7 | 30.3 | 14.3 | 12.5 | 12.4 | 9.7 | |
| Implied Stock Price | 992.00 | 2,995.00 | 3,790.00 | 10,260.00 | 9,410.00 | 7,210.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 992.00 | 2,995.00 | 3,790.00 | 10,260.00 | 9,410.00 | 7,210.00 | |
| 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 | |