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 Pb Multiple | 1.2x - 1.4x | 1.3x |
| Historical Pb Multiple | 0.9x - 2.9x | 1.5x |
| Fair Value | ₩9,624 - ₩10,637 | ₩10,131 |
| Upside | 15.0% - 27.1% | 21.0% |
| Benchmarks | - | Full Ticker |
| ABOV Semiconductor Co., Ltd. | - | KOSDAQ:A102120 |
| Quality Reliability Technology Inc. | - | KOSDAQ:A405100 |
| V-One Tech Co., Ltd. | - | KOSDAQ:A251630 |
| Russell Co., Ltd. | - | KOSDAQ:A217500 |
| HIMS Co.,Ltd. | - | KOSDAQ:A238490 |
| Micro Contact Solution Co., Ltd. | - | KOSDAQ:A098120 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A102120 | A405100 | A251630 | A217500 | A238490 | A098120 | |||
| KOSDAQ:A102120 | KOSDAQ:A405100 | KOSDAQ:A251630 | KOSDAQ:A217500 | KOSDAQ:A238490 | KOSDAQ:A098120 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -27.6% | -8.8% | NM- | 1.5% | -20.3% | 64.0% | ||
| 3Y CAGR | -42.2% | -38.8% | NM- | -9.8% | NM- | 12.4% | ||
| Latest Twelve Months | 121.1% | 8.9% | -208.5% | 71.9% | -51.6% | 44.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.1% | 8.4% | 6.5% | 7.8% | -1.7% | 9.8% | ||
| Prior Fiscal Year | -5.4% | 4.9% | 3.6% | 5.9% | 11.2% | 11.4% | ||
| Latest Fiscal Year | 1.1% | 4.4% | -4.4% | 12.1% | 4.4% | 15.3% | ||
| Latest Twelve Months | 1.1% | 4.4% | -4.4% | 12.1% | 4.4% | 15.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 4.9% | 10.8% | 4.7% | 7.6% | 2.7% | 13.1% | ||
| Prior Fiscal Year | -11.1% | 2.6% | 2.8% | 4.9% | 8.6% | 14.2% | ||
| Latest Twelve Months | 2.4% | 3.0% | -2.8% | 8.1% | 3.9% | 17.8% | ||
| Next Fiscal Year | 0.0% | 12.1% | #NUM! | 13.2% | -175.3% | 14.5% | ||
| Two Fiscal Years Forward | 0.0% | 16.8% | -2.9% | 34.5% | 57.3% | 13.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.6x | 1.8x | 0.8x | 1.2x | 0.6x | 1.0x | ||
| Price / LTM EPS | 54.8x | 41.0x | -18.0x | 9.5x | 12.9x | 6.5x | ||
| Price / Book | 1.3x | 1.3x | 0.5x | 0.7x | 0.5x | 1.1x | ||
| Price / Fwd Book | 1.3x | 1.4x | 0.5x | 0.7x | 8.0x | 0.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 0.7x | 1.3x | |||||
| Historical P/B Ratio | 0.9x | 1.5x | 2.9x | |||||
| Selected P/B Multiple | 1.2x | 1.3x | 1.4x | |||||
| (x) Book Value | 65,034 | 65,034 | 65,034 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A102120 | A405100 | A251630 | A217500 | A238490 | A098120 | |
| Value of Common Equity | 145,189 | 117,292 | 57,769 | 43,164 | 35,076 | 69,578 | |
| (/) Shares Outstanding | 16.5 | 11.7 | 15.3 | 29.0 | 11.1 | 8.3 | |
| Implied Stock Price | 8,800.00 | 10,040.00 | 3,785.00 | 1,488.00 | 3,160.00 | 8,370.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8,800.00 | 10,040.00 | 3,785.00 | 1,488.00 | 3,160.00 | 8,370.00 | |
| 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 | |