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 Ps Multiple | 2.6x - 2.9x | 2.7x |
| Selected Fwd Ps Multiple | 2.6x - 2.9x | 2.7x |
| Fair Value | ₩6,651 - ₩7,351 | ₩7,001 |
| Upside | -2.8% - 7.5% | 2.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Zinitix Co., Ltd. | - | KOSDAQ:A303030 |
| Openedges Technology, Inc. | - | KOSDAQ:A394280 |
| BCnC Co., Ltd. | - | KOSDAQ:A146320 |
| Innox Corporation | - | KOSDAQ:A088390 |
| UNISEM Co., Ltd. | - | KOSDAQ:A036200 |
| Ajinextek Co., Ltd. | - | KOSDAQ:A059120 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A303030 | A394280 | A146320 | A088390 | A036200 | A059120 | |||
| KOSDAQ:A303030 | KOSDAQ:A394280 | KOSDAQ:A146320 | KOSDAQ:A088390 | KOSDAQ:A036200 | KOSDAQ:A059120 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -0.3% | NM- | 17.8% | 6.2% | 4.0% | 4.1% | ||
| 3Y CAGR | 11.7% | 43.5% | 6.4% | -9.2% | -9.7% | -15.5% | ||
| Latest Twelve Months | 63.5% | -21.8% | 18.5% | -9.0% | -6.0% | 1.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -12.6% | -323.3% | 6.5% | 8.4% | 9.6% | 5.1% | ||
| Prior Fiscal Year | -17.8% | -75.8% | 1.9% | -22.4% | 7.9% | 2.0% | ||
| Latest Fiscal Year | 1.2% | -178.0% | -2.9% | -35.4% | 7.1% | -11.3% | ||
| Latest Twelve Months | 1.2% | -178.0% | -2.9% | -35.4% | 7.1% | -11.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 18.2x | -10.4x | 29.6x | 11.7x | 8.4x | -17.6x | ||
| Price / LTM Sales | 0.6x | 18.4x | 1.5x | 1.3x | 0.8x | 2.7x | ||
| LTM P/E Ratio | 48.3x | -10.4x | -51.3x | -3.5x | 11.9x | -23.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.6x | 1.3x | 18.4x | |||||
| Historical LTM P/S Ratio | 1.9x | 2.7x | 3.8x | |||||
| Selected Price / Sales Multiple | 2.6x | 2.7x | 2.9x | |||||
| (x) LTM Sales | 25,168 | 25,168 | 25,168 | |||||
| (=) Equity Value | 65,071 | 68,496 | 71,920 | |||||
| (/) Shares Outstanding | 9.7 | 9.7 | 9.7 | |||||
| Implied Value Range | 6,674.90 | 7,026.21 | 7,377.52 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 6,674.90 | 7,026.21 | 7,377.52 | 6,840.00 | ||||
| Upside / (Downside) | -2.4% | 2.7% | 7.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A303030 | A394280 | A146320 | A088390 | A036200 | A059120 | |
| Value of Common Equity | 31,456 | 268,999 | 116,210 | 67,766 | 185,027 | 66,680 | |
| (/) Shares Outstanding | 35.7 | 21.9 | 12.7 | 9.4 | 29.4 | 9.7 | |
| Implied Stock Price | 880.00 | 12,290.00 | 9,150.00 | 7,220.00 | 6,290.00 | 6,840.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 880.00 | 12,290.00 | 9,150.00 | 7,220.00 | 6,290.00 | 6,840.00 | |
| 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 | |