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 | -1.0x - -1.1x | -1.0x |
| Selected Fwd P/E Multiple | -5.8x - -6.5x | -6.1x |
| Fair Value | ₩714.90 - ₩790.16 | ₩752.53 |
| Upside | -32.0% - -24.9% | -28.5% |
| Benchmarks | - | Full Ticker |
| mPLUS Corp. | - | KOSDAQ:A259630 |
| RS Automation Co.,Ltd. | - | KOSDAQ:A140670 |
| Elensys Co.,Ltd. | - | KOSDAQ:A264850 |
| Wonik Pne Co., Ltd. | - | KOSDAQ:A217820 |
| Philenergy Co., Ltd. | - | KOSDAQ:A378340 |
| SDN Company., Ltd. | - | KOSDAQ:A099220 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A259630 | A140670 | A264850 | A217820 | A378340 | A099220 | |||
| KOSDAQ:A259630 | KOSDAQ:A140670 | KOSDAQ:A264850 | KOSDAQ:A217820 | KOSDAQ:A378340 | KOSDAQ:A099220 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 40.5% | NM- | 35.4% | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | -7.2% | NM- | 35.0% | NM- | ||
| Latest Twelve Months | -45.1% | -53.4% | 0.1% | -1645.5% | 319.1% | -217.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -4.4% | -2.8% | 6.1% | 0.4% | 0.6% | -3.3% | ||
| Prior Fiscal Year | 5.9% | -7.4% | 7.3% | -1.2% | -3.3% | -11.5% | ||
| Latest Fiscal Year | 8.5% | -11.8% | 7.0% | -21.6% | 4.9% | -32.7% | ||
| Latest Twelve Months | 8.5% | -11.8% | 7.0% | -21.6% | 4.9% | -32.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.6x | -60.2x | 15.5x | -6.1x | 14.1x | -23.6x | ||
| Price / LTM Sales | 0.7x | 1.7x | 1.9x | 0.3x | 1.1x | 0.6x | ||
| LTM P/E Ratio | 8.3x | -14.1x | 26.9x | -1.4x | 23.3x | -1.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -14.1x | 8.3x | 26.9x | |||||
| Historical LTM P/E Ratio | -1.9x | 58.9x | 182.3x | |||||
| Selected P/E Multiple | -1.0x | -1.0x | -1.1x | |||||
| (x) LTM Net Income | (27,576) | (27,576) | (27,576) | |||||
| (=) Equity Value | 26,727 | 28,134 | 29,541 | |||||
| (/) Shares Outstanding | 54.2 | 54.2 | 54.2 | |||||
| Implied Value Range | 493.38 | 519.35 | 545.32 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 493.38 | 519.35 | 545.32 | 1,052.00 | ||||
| Upside / (Downside) | -53.1% | -50.6% | -48.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A259630 | A140670 | A264850 | A217820 | A378340 | A099220 | |
| Value of Common Equity | 94,265 | 124,997 | 134,660 | 93,129 | 330,783 | 56,989 | |
| (/) Shares Outstanding | 11.9 | 9.2 | 30.3 | 44.2 | 21.3 | 54.2 | |
| Implied Stock Price | 7,890.00 | 13,530.00 | 4,445.00 | 2,105.00 | 15,540.00 | 1,052.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7,890.00 | 13,530.00 | 4,445.00 | 2,105.00 | 15,540.00 | 1,052.00 | |
| 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 | |