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 | -1.0x - -1.1x | -1.1x |
| Selected Fwd P/E Multiple | -1.1x - -1.2x | -1.1x |
| Fair Value | ₩548.67 - ₩606.43 | ₩577.55 |
| Upside | 8.9% - 20.3% | 14.6% |
| Benchmarks | - | Full Ticker |
| Jeonjinbio Co., Ltd. | - | KOSDAQ:A110020 |
| SH Energy & Chemical Co., Ltd. | - | KOSE:A002360 |
| NANOCMS Co.,Ltd | - | KOSDAQ:A247660 |
| KNW Co., Ltd. | - | KOSDAQ:A105330 |
| Daejung Chemicals & Metals Co., Ltd. | - | KOSDAQ:A120240 |
| Sonid Inc. | - | KOSDAQ:A060230 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A110020 | A002360 | A247660 | A105330 | A120240 | A060230 | |||
| KOSDAQ:A110020 | KOSE:A002360 | KOSDAQ:A247660 | KOSDAQ:A105330 | KOSDAQ:A120240 | KOSDAQ:A060230 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | 9.8% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | -25.5% | 4.7% | NM- | ||
| Latest Twelve Months | 167.5% | -303.7% | -113.9% | 67.7% | -25.3% | -0.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -45.2% | -2.7% | -54.1% | 0.7% | 11.4% | -48.6% | ||
| Prior Fiscal Year | -41.1% | -1.9% | -90.2% | 2.2% | 13.9% | -74.4% | ||
| Latest Fiscal Year | 22.6% | -8.3% | -190.2% | 4.4% | 10.5% | -75.5% | ||
| Latest Twelve Months | 22.6% | -8.3% | -190.2% | 4.4% | 10.5% | -75.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.6x | -4.4x | -2.4x | 13.6x | 1.5x | -7.5x | ||
| Price / LTM Sales | 1.2x | 0.4x | 5.7x | 0.8x | 1.0x | 0.8x | ||
| LTM P/E Ratio | 5.3x | -4.7x | -3.0x | 19.0x | 9.4x | -1.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -4.7x | 5.3x | 19.0x | |||||
| Historical LTM P/E Ratio | -46.8x | -2.2x | 69.0x | |||||
| Selected P/E Multiple | -1.0x | -1.1x | -1.1x | |||||
| (x) LTM Net Income | (36,905) | (36,905) | (36,905) | |||||
| (=) Equity Value | 38,325 | 40,342 | 42,360 | |||||
| (/) Shares Outstanding | 71.6 | 71.6 | 71.6 | |||||
| Implied Value Range | 535.19 | 563.35 | 591.52 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 535.19 | 563.35 | 591.52 | 504.00 | ||||
| Upside / (Downside) | 6.2% | 11.8% | 17.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A110020 | A002360 | A247660 | A105330 | A120240 | A060230 | |
| Value of Common Equity | 22,919 | 48,525 | 26,225 | 65,862 | 90,599 | 36,092 | |
| (/) Shares Outstanding | 9.1 | 108.8 | 4.3 | 15.9 | 7.2 | 71.6 | |
| Implied Stock Price | 2,530.00 | 446.00 | 6,140.00 | 4,150.00 | 12,600.00 | 504.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,530.00 | 446.00 | 6,140.00 | 4,150.00 | 12,600.00 | 504.00 | |
| 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 | |