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 | -2.4x - -2.6x | -2.5x |
| Selected Fwd P/E Multiple | -3.4x - -3.8x | -3.6x |
| Fair Value | ₩1,193 - ₩1,318 | ₩1,256 |
| Upside | -19.9% - -11.5% | -15.7% |
| Benchmarks | - | Full Ticker |
| DH AUTOLEAD Co.,Ltd. | - | KOSDAQ:A290120 |
| Union Materials Corp. | - | KOSE:A047400 |
| Seoyon Topmetal Co., Ltd. | - | KOSDAQ:A019770 |
| DAE-IL Corporation | - | KOSE:A092200 |
| iWIN CO.,LTD | - | KOSDAQ:A090150 |
| Castec Korea Co.,Ltd | - | KOSDAQ:A071850 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A290120 | A047400 | A019770 | A092200 | A090150 | A071850 | |||
| KOSDAQ:A290120 | KOSE:A047400 | KOSDAQ:A019770 | KOSE:A092200 | KOSDAQ:A090150 | KOSDAQ:A071850 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -22.2% | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | -35.0% | NM- | 32.9% | -21.1% | NM- | NM- | ||
| Latest Twelve Months | 130.3% | -157.5% | 10.7% | -61.3% | 89.0% | 41.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.2% | -6.3% | 2.7% | -4.0% | -6.0% | -8.6% | ||
| Prior Fiscal Year | -3.2% | -15.5% | 4.9% | 5.0% | -32.8% | -9.3% | ||
| Latest Fiscal Year | 0.8% | -42.9% | 5.1% | 2.0% | -3.3% | -5.9% | ||
| Latest Twelve Months | 0.8% | -42.9% | 5.1% | 2.0% | -3.3% | -5.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.0x | -21.6x | 3.1x | 7.1x | 8.8x | 66.9x | ||
| Price / LTM Sales | 0.1x | 0.8x | 0.2x | 0.2x | 0.3x | 0.2x | ||
| LTM P/E Ratio | 15.2x | -1.9x | 4.3x | 9.9x | -8.2x | -3.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -8.2x | 4.3x | 15.2x | |||||
| Historical LTM P/E Ratio | -4.4x | -3.8x | -2.3x | |||||
| Selected P/E Multiple | -2.4x | -2.5x | -2.6x | |||||
| (x) LTM Net Income | (9,414) | (9,414) | (9,414) | |||||
| (=) Equity Value | 22,365 | 23,543 | 24,720 | |||||
| (/) Shares Outstanding | 24.3 | 24.3 | 24.3 | |||||
| Implied Value Range | 921.87 | 970.39 | 1,018.91 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 921.87 | 970.39 | 1,018.91 | 1,489.00 | ||||
| Upside / (Downside) | -38.1% | -34.8% | -31.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A290120 | A047400 | A019770 | A092200 | A090150 | A071850 | |
| Value of Common Equity | 34,754 | 86,100 | 40,659 | 140,841 | 32,130 | 36,125 | |
| (/) Shares Outstanding | 15.5 | 42.0 | 11.7 | 38.7 | 39.7 | 24.3 | |
| Implied Stock Price | 2,240.00 | 2,050.00 | 3,490.00 | 3,635.00 | 809.00 | 1,489.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,240.00 | 2,050.00 | 3,490.00 | 3,635.00 | 809.00 | 1,489.00 | |
| 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 | |