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 | -18.0x - -19.9x | -18.9x |
| Selected Fwd P/E Multiple | 43.5x - 48.0x | 45.8x |
| Fair Value | ₩37,241 - ₩41,161 | ₩39,201 |
| Upside | -25.2% - -17.3% | -21.3% |
| Benchmarks | - | Full Ticker |
| Iljin Electric Co.,Ltd | - | KOSE:A103590 |
| Daewon Cable. Co., Ltd. | - | KOSE:A006340 |
| Cheryong Electric Co.,Ltd. | - | KOSDAQ:A033100 |
| Y2 Solution Co., Ltd | - | KOSE:A011690 |
| Hyosung Heavy Industries Corporation | - | KOSE:A298040 |
| Ecopro Co., Ltd. | - | KOSDAQ:A086520 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A103590 | A006340 | A033100 | A011690 | A298040 | A086520 | |||
| KOSE:A103590 | KOSE:A006340 | KOSDAQ:A033100 | KOSE:A011690 | KOSE:A298040 | KOSDAQ:A086520 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 66.6% | NM- | 70.3% | NM- | 76.1% | NM- | ||
| 3Y CAGR | 45.7% | 73.3% | 308.4% | NM- | 56.9% | NM- | ||
| Latest Twelve Months | 33.7% | -29.3% | 41.7% | 216.9% | 92.0% | -503.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.9% | 0.7% | 16.1% | -12.7% | 1.6% | 8.0% | ||
| Prior Fiscal Year | 2.8% | 1.9% | 30.7% | -1.8% | 2.7% | 0.7% | ||
| Latest Fiscal Year | 2.9% | 1.2% | 30.4% | -0.3% | 4.5% | -6.6% | ||
| Latest Twelve Months | 2.9% | 1.2% | 30.4% | 4.6% | 4.5% | -6.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 12.5x | 12.7x | 3.7x | 6.1x | 14.0x | -115.9x | ||
| Price / LTM Sales | 0.7x | 0.4x | 1.9x | 0.5x | 0.9x | 2.1x | ||
| LTM P/E Ratio | 24.9x | 32.1x | 6.3x | 10.9x | 19.7x | -32.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 6.3x | 19.7x | 32.1x | |||||
| Historical LTM P/E Ratio | -300.1x | -18.7x | 215.2x | |||||
| Selected P/E Multiple | -18.0x | -18.9x | -19.9x | |||||
| (x) LTM Net Income | (205,951) | (205,951) | (205,951) | |||||
| (=) Equity Value | 3,705,170 | 3,900,179 | 4,095,188 | |||||
| (/) Shares Outstanding | 134.5 | 134.5 | 134.5 | |||||
| Implied Value Range | 27,541.92 | 28,991.49 | 30,441.06 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 27,541.92 | 28,991.49 | 30,441.06 | 49,800.00 | ||||
| Upside / (Downside) | -44.7% | -41.8% | -38.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A103590 | A006340 | A033100 | A011690 | A298040 | A086520 | |
| Value of Common Equity | 1,149,022 | 215,729 | 505,163 | 82,097 | 4,385,830 | 6,699,515 | |
| (/) Shares Outstanding | 47.7 | 77.6 | 16.1 | 36.6 | 9.3 | 134.5 | |
| Implied Stock Price | 24,100.00 | 2,780.00 | 31,450.00 | 2,245.00 | 471,000.00 | 49,800.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 24,100.00 | 2,780.00 | 31,450.00 | 2,245.00 | 471,000.00 | 49,800.00 | |
| 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 | |