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 | -707.6x - -782.1x | -744.8x |
| Selected Fwd P/E Multiple | -885.2x - -978.3x | -931.8x |
| Fair Value | ₩34,798 - ₩38,461 | ₩36,629 |
| Upside | -50.2% - -45.0% | -47.6% |
| Benchmarks | - | Full Ticker |
| Elentec Co., Ltd. | - | KOSDAQ:A054210 |
| LS Eco Energy Ltd. | - | KOSE:A229640 |
| CS Wind Corporation | - | KOSE:A112610 |
| Seoho Electric Co.,Ltd | - | KOSDAQ:A065710 |
| S-Fuelcell co., Ltd. | - | KOSDAQ:A288620 |
| Shinsung Delta Tech Co.,Ltd. | - | KOSDAQ:A065350 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A054210 | A229640 | A112610 | A065710 | A288620 | A065350 | |||
| KOSDAQ:A054210 | KOSE:A229640 | KOSE:A112610 | KOSDAQ:A065710 | KOSDAQ:A288620 | KOSDAQ:A065350 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -22.6% | 14.3% | 34.9% | -5.6% | NM- | NM- | ||
| 3Y CAGR | -51.8% | 28.6% | 28.3% | -12.9% | NM- | NM- | ||
| Latest Twelve Months | -121.2% | 221.9% | 1006.1% | -3.9% | -218.5% | -112.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.3% | 1.4% | 3.1% | 20.0% | 1.0% | 2.5% | ||
| Prior Fiscal Year | 2.8% | 0.6% | 1.3% | 23.4% | -7.2% | 1.5% | ||
| Latest Fiscal Year | 0.8% | 3.6% | 4.6% | 24.7% | -3.5% | -0.1% | ||
| Latest Twelve Months | -0.1% | 3.8% | 8.6% | 21.2% | -14.5% | -0.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.0x | 21.6x | 5.7x | 10.6x | -13.0x | 37.9x | ||
| Price / LTM Sales | 0.3x | 1.2x | 0.6x | 2.4x | 3.0x | 2.0x | ||
| LTM P/E Ratio | -312.3x | 31.9x | 7.4x | 11.5x | -20.5x | -1517.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -312.3x | 7.4x | 31.9x | |||||
| Historical LTM P/E Ratio | -706.5x | 20.1x | 70.9x | |||||
| Selected P/E Multiple | -707.6x | -744.8x | -782.1x | |||||
| (x) LTM Net Income | (1,252) | (1,252) | (1,252) | |||||
| (=) Equity Value | 885,789 | 932,409 | 979,030 | |||||
| (/) Shares Outstanding | 27.2 | 27.2 | 27.2 | |||||
| Implied Value Range | 32,585.00 | 34,300.00 | 36,015.00 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 32,585.00 | 34,300.00 | 36,015.00 | 69,900.00 | ||||
| Upside / (Downside) | -53.4% | -50.9% | -48.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A054210 | A229640 | A112610 | A065710 | A288620 | A065350 | |
| Value of Common Equity | 177,941 | 1,125,153 | 2,076,078 | 175,790 | 79,494 | 1,900,158 | |
| (/) Shares Outstanding | 24.9 | 30.3 | 41.4 | 4.5 | 7.0 | 27.2 | |
| Implied Stock Price | 7,150.00 | 37,100.00 | 50,100.00 | 38,900.00 | 11,390.00 | 69,900.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7,150.00 | 37,100.00 | 50,100.00 | 38,900.00 | 11,390.00 | 69,900.00 | |
| 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 | |