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 Ps Multiple | 1.0x - 1.1x | 1.1x |
| Selected Fwd Ps Multiple | 1.0x - 1.2x | 1.1x |
| Fair Value | ₩582.41 - ₩643.72 | ₩613.07 |
| Upside | 47.8% - 63.4% | 55.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Finetek Co., Ltd. | - | KOSDAQ:A131760 |
| EMnI Co., Ltd. | - | KOSDAQ:A083470 |
| POINT ENGINEERING Co.,Ltd. | - | KOSDAQ:A256630 |
| Sejin T.S Co.,Ltd | - | KOSDAQ:A067770 |
| RF Materials Co., Ltd. | - | KOSDAQ:A327260 |
| N Citron, Inc. | - | KOSDAQ:A101400 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A131760 | A083470 | A256630 | A067770 | A327260 | A101400 | |||
| KOSDAQ:A131760 | KOSDAQ:A083470 | KOSDAQ:A256630 | KOSDAQ:A067770 | KOSDAQ:A327260 | KOSDAQ:A101400 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -1.8% | 7.3% | -7.8% | -9.1% | 22.4% | 27.1% | ||
| 3Y CAGR | 2.2% | 21.1% | -11.9% | -21.3% | 5.6% | 32.0% | ||
| Latest Twelve Months | 58.7% | 23.1% | 18.6% | 28.0% | -7.1% | 1.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -9.7% | 74.5% | 0.0% | 2.4% | 0.4% | -21.8% | ||
| Prior Fiscal Year | -17.0% | -0.3% | -25.0% | -14.0% | -1.4% | 3.0% | ||
| Latest Fiscal Year | 3.9% | -1.5% | 4.4% | 23.7% | -10.8% | -4.8% | ||
| Latest Twelve Months | 3.9% | 0.0% | 4.4% | 23.7% | -10.8% | -4.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.4x | 310.3x | 9.4x | -7.3x | 20.2x | -4.2x | ||
| Price / LTM Sales | 0.5x | 0.7x | 2.2x | 1.4x | 0.9x | 0.7x | ||
| LTM P/E Ratio | 12.6x | 2792.0x | 49.2x | 5.8x | -8.8x | -14.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.5x | 0.9x | 2.2x | |||||
| Historical LTM P/S Ratio | 0.7x | 1.7x | 2.6x | |||||
| Selected Price / Sales Multiple | 1.0x | 1.1x | 1.1x | |||||
| (x) LTM Sales | 36,312 | 36,312 | 36,312 | |||||
| (=) Equity Value | 37,535 | 39,510 | 41,486 | |||||
| (/) Shares Outstanding | 64.7 | 64.7 | 64.7 | |||||
| Implied Value Range | 580.03 | 610.56 | 641.09 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 580.03 | 610.56 | 641.09 | 394.00 | ||||
| Upside / (Downside) | 47.2% | 55.0% | 62.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A131760 | A083470 | A256630 | A067770 | A327260 | A101400 | |
| Value of Common Equity | 35,006 | 21,894 | 66,707 | 18,085 | 42,157 | 25,496 | |
| (/) Shares Outstanding | 43.4 | 21.3 | 56.9 | 8.3 | 8.2 | 64.7 | |
| Implied Stock Price | 806.00 | 1,026.00 | 1,172.00 | 2,180.00 | 5,150.00 | 394.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 806.00 | 1,026.00 | 1,172.00 | 2,180.00 | 5,150.00 | 394.00 | |
| 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 | |