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 | 16.3x - 18.0x | 17.2x |
| Selected Fwd P/E Multiple | 10.6x - 11.7x | 11.2x |
| Fair Value | ₩44,464 - ₩49,145 | ₩46,805 |
| Upside | 31.9% - 45.8% | 38.9% |
| Benchmarks | - | Full Ticker |
| JUSUNG ENGINEERING Co.,Ltd. | - | KOSDAQ:A036930 |
| Wonik Holdings Co.,Ltd. | - | KOSDAQ:A030530 |
| Tokyo Electron Limited | 803,500.0% | TSE:8035 |
| Applied Materials, Inc. | 433,600.0% | SEHK:4336 |
| Lam Research Corporation | - | NasdaqGS:LRCX |
| Eugene Technology Co.,Ltd. | - | KOSDAQ:A084370 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A036930 | A030530 | 8035 | 4336 | LRCX | A084370 | |||
| KOSDAQ:A036930 | KOSDAQ:A030530 | TSE:8035 | SEHK:4336 | NasdaqGS:LRCX | KOSDAQ:A084370 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 31.6% | NM- | 24.1% | 21.5% | 11.8% | 61.4% | ||
| 3Y CAGR | -9.8% | NM- | 7.6% | 6.8% | -0.7% | 1.6% | ||
| Latest Twelve Months | 214.2% | -184.5% | 49.5% | -11.4% | 29.0% | 158.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 18.0% | 9.1% | 20.2% | 24.5% | 25.9% | 11.3% | ||
| Prior Fiscal Year | 11.9% | -3.5% | 19.9% | 25.9% | 25.9% | 8.8% | ||
| Latest Fiscal Year | 26.1% | -11.5% | 22.4% | 26.4% | 25.7% | 18.7% | ||
| Latest Twelve Months | 26.1% | -11.5% | 22.4% | 23.0% | 27.2% | 18.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.7x | 0.6x | 12.7x | 14.4x | 16.8x | 7.1x | ||
| Price / LTM Sales | 3.8x | 0.5x | 4.2x | 4.6x | 5.6x | 2.2x | ||
| LTM P/E Ratio | 14.6x | -4.4x | 19.0x | 19.9x | 20.7x | 11.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -4.4x | 19.0x | 20.7x | |||||
| Historical LTM P/E Ratio | -160.6x | 11.8x | 51.0x | |||||
| Selected P/E Multiple | 16.3x | 17.2x | 18.0x | |||||
| (x) LTM Net Income | 63,263 | 63,263 | 63,263 | |||||
| (=) Equity Value | 1,031,601 | 1,085,895 | 1,140,190 | |||||
| (/) Shares Outstanding | 22.2 | 22.2 | 22.2 | |||||
| Implied Value Range | 46,378.27 | 48,819.23 | 51,260.19 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 46,378.27 | 48,819.23 | 51,260.19 | 33,700.00 | ||||
| Upside / (Downside) | 37.6% | 44.9% | 52.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A036930 | A030530 | 8035 | 4336 | LRCX | A084370 | |
| Value of Common Equity | 1,562,732 | 328,447 | 10,332,681 | 146,313 | 96,394 | 749,596 | |
| (/) Shares Outstanding | 45.7 | 76.4 | 458.1 | 707.9 | 1,279.1 | 22.2 | |
| Implied Stock Price | 34,200.00 | 4,300.00 | 22,555.00 | 206.68 | 75.36 | 33,700.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 0.13 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 34,200.00 | 4,300.00 | 22,555.00 | 1,607.57 | 75.36 | 33,700.00 | |
| Trading Currency | KRW | KRW | JPY | HKD | USD | KRW | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 0.13 | 1.00 | 1.00 | |