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 | -19.2x - -21.2x | -20.2x |
| Selected Fwd P/E Multiple | 45.0x - 49.7x | 47.4x |
| Fair Value | ₩31,736 - ₩35,076 | ₩33,406 |
| Upside | -32.8% - -25.7% | -29.2% |
| Benchmarks | - | Full Ticker |
| Hyosung Heavy Industries Corporation | - | KOSE:A298040 |
| Shin Heung Energy & Electronics Co.,Ltd. | - | KOSDAQ:A243840 |
| HD Hyundai Electric Co., Ltd. | - | KOSE:A267260 |
| CS Wind Corporation | - | KOSE:A112610 |
| LS Eco Energy Ltd. | - | KOSE:A229640 |
| Ecopro Co., Ltd. | - | KOSDAQ:A086520 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A298040 | A243840 | A267260 | A112610 | A229640 | A086520 | |||
| KOSE:A298040 | KOSDAQ:A243840 | KOSE:A267260 | KOSE:A112610 | KOSE:A229640 | KOSDAQ:A086520 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 76.1% | 6.1% | NM- | 34.9% | 14.3% | NM- | ||
| 3Y CAGR | 56.9% | -6.4% | NM- | 28.3% | 28.6% | NM- | ||
| Latest Twelve Months | 98.0% | -63.5% | 73.4% | 1006.1% | 221.9% | 49.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.0% | 5.7% | 4.3% | 3.1% | 1.4% | 7.3% | ||
| Prior Fiscal Year | 2.7% | 5.6% | 9.6% | 1.3% | 0.6% | 0.7% | ||
| Latest Fiscal Year | 4.5% | 5.0% | 15.1% | 4.6% | 3.6% | -6.6% | ||
| Latest Twelve Months | 6.1% | 2.4% | 15.9% | 8.6% | 3.8% | -6.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 25.2x | 8.6x | 20.0x | 5.5x | 19.1x | -207.6x | ||
| Price / LTM Sales | 1.9x | 0.4x | 4.8x | 0.6x | 1.1x | 2.2x | ||
| LTM P/E Ratio | 31.5x | 16.7x | 30.2x | 7.0x | 27.7x | -36.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 7.0x | 27.7x | 31.5x | |||||
| Historical LTM P/E Ratio | -300.1x | -18.7x | 215.2x | |||||
| Selected P/E Multiple | -19.2x | -20.2x | -21.2x | |||||
| (x) LTM Net Income | (175,360) | (175,360) | (175,360) | |||||
| (=) Equity Value | 3,360,191 | 3,537,043 | 3,713,895 | |||||
| (/) Shares Outstanding | 134.4 | 134.4 | 134.4 | |||||
| Implied Value Range | 25,004.57 | 26,320.60 | 27,636.63 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 25,004.57 | 26,320.60 | 27,636.63 | 47,200.00 | ||||
| Upside / (Downside) | -47.0% | -44.2% | -41.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A298040 | A243840 | A267260 | A112610 | A229640 | A086520 | |
| Value of Common Equity | 9,637,652 | 156,739 | 17,060,542 | 1,974,553 | 976,548 | 6,342,881 | |
| (/) Shares Outstanding | 9.3 | 38.6 | 36.0 | 41.4 | 30.3 | 134.4 | |
| Implied Stock Price | 1,035,000.00 | 4,065.00 | 474,000.00 | 47,650.00 | 32,200.00 | 47,200.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,035,000.00 | 4,065.00 | 474,000.00 | 47,650.00 | 32,200.00 | 47,200.00 | |
| 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 | |