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 Pb Multiple | 1.1x - 1.3x | 1.2x |
| Historical Pb Multiple | 1.0x - 1.7x | 1.3x |
| Fair Value | ₩4,759 - ₩5,260 | ₩5,009 |
| Upside | -8.8% - 0.8% | -4.0% |
| Benchmarks | - | Full Ticker |
| Kwangmu Co.,Ltd. | - | KOSDAQ:A029480 |
| ISAAC Engineering Co.,Ltd | - | KOSDAQ:A351330 |
| SPSoft Inc. | - | KOSDAQ:A443670 |
| TOMATOSYSTEM Co.,Ltd. | - | KOSDAQ:A393210 |
| ITEYES Inc. | - | KOSDAQ:A372800 |
| BRIDGETEC Corp. | - | KOSDAQ:A064480 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A029480 | A351330 | A443670 | A393210 | A372800 | A064480 | |||
| KOSDAQ:A029480 | KOSDAQ:A351330 | KOSDAQ:A443670 | KOSDAQ:A393210 | KOSDAQ:A372800 | KOSDAQ:A064480 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | -11.0% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -129.3% | -702.3% | NM | NM | 61.4% | -215.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 207.1% | -1.9% | 4.4% | 1.7% | -5.6% | 2.8% | ||
| Prior Fiscal Year | 30.0% | -0.5% | 12.4% | 12.4% | -9.0% | 6.7% | ||
| Latest Fiscal Year | 1596.0% | -10.2% | 0.7% | -7.4% | 1.8% | -6.3% | ||
| Latest Twelve Months | -458.7% | -12.9% | 7.3% | -3.2% | -1.7% | -8.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -10.1% | -1.7% | 3.9% | 1.9% | -6.1% | 4.0% | ||
| Prior Fiscal Year | 7.5% | -1.0% | 13.4% | 11.0% | -32.8% | 7.0% | ||
| Latest Twelve Months | -14.6% | -21.5% | 7.6% | -2.6% | -9.0% | -8.1% | ||
| Next Fiscal Year | #NUM! | 10.7% | 1.2% | #NUM! | 19.6% | #NUM! | ||
| Two Fiscal Years Forward | 36.5% | 31.3% | 1.6% | -6.4% | 34.7% | -6.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 21.4x | 0.8x | 3.3x | 4.6x | 0.5x | 1.3x | ||
| Price / LTM EPS | -4.7x | -6.1x | 44.7x | -141.8x | -28.4x | -14.7x | ||
| Price / Book | 0.7x | 1.5x | 2.6x | 3.8x | 2.6x | 1.2x | ||
| Price / Fwd Book | 0.6x | 1.2x | 2.6x | 4.0x | 1.9x | 1.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.7x | 2.6x | 3.8x | |||||
| Historical P/B Ratio | 1.0x | 1.3x | 1.7x | |||||
| Selected P/B Multiple | 1.1x | 1.2x | 1.3x | |||||
| (x) Book Value | 44,863 | 44,863 | 44,863 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A029480 | A351330 | A443670 | A393210 | A372800 | A064480 | |
| Value of Common Equity | 135,875 | 55,450 | 163,046 | 104,433 | 40,636 | 55,843 | |
| (/) Shares Outstanding | 56.3 | 8.3 | 24.7 | 15.4 | 6.0 | 10.7 | |
| Implied Stock Price | 2,415.00 | 6,690.00 | 6,590.00 | 6,790.00 | 6,720.00 | 5,220.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,415.00 | 6,690.00 | 6,590.00 | 6,790.00 | 6,720.00 | 5,220.00 | |
| 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 | |