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 | 0.8x - 0.9x | 0.9x |
| Selected Fwd Ps Multiple | 0.7x - 0.8x | 0.7x |
| Fair Value | ₩17,484 - ₩19,324 | ₩18,404 |
| Upside | 10.8% - 22.5% | 16.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Finetechnix. Co.,Ltd. | - | KOSDAQ:A106240 |
| CAELUM Co., Ltd. | - | KOSDAQ:A258610 |
| Paru Co., Ltd | - | KOSDAQ:A043200 |
| Kumho Electric, Inc. | - | KOSE:A001210 |
| Unison Co., Ltd. | - | KOSDAQ:A018000 |
| DAEYANG ELECTRIC.Co.,Ltd. | - | KOSDAQ:A108380 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A106240 | A258610 | A043200 | A001210 | A018000 | A108380 | |||
| KOSDAQ:A106240 | KOSDAQ:A258610 | KOSDAQ:A043200 | KOSE:A001210 | KOSDAQ:A018000 | KOSDAQ:A108380 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -14.7% | 36.6% | -5.5% | -2.1% | -19.5% | 2.1% | ||
| 3Y CAGR | 4.7% | 22.5% | -6.4% | 8.5% | -44.4% | 12.8% | ||
| Latest Twelve Months | -3.0% | 15.1% | -5.0% | -0.4% | -76.1% | 27.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 112.9% | -35.1% | -17.4% | -39.7% | -19.9% | 4.2% | ||
| Prior Fiscal Year | -6.3% | -28.0% | -2.4% | -31.1% | -24.3% | 5.4% | ||
| Latest Fiscal Year | -8.6% | 8.6% | -2.0% | -22.9% | -87.6% | 10.0% | ||
| Latest Twelve Months | -8.6% | 8.6% | -2.0% | -22.9% | -87.6% | 10.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 179.3x | 10.0x | 53.8x | -10.2x | -32.4x | 1.2x | ||
| Price / LTM Sales | 0.4x | 0.4x | 0.5x | 0.7x | 6.6x | 0.7x | ||
| LTM P/E Ratio | -4.4x | 5.2x | -26.6x | -3.2x | -7.6x | 7.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 0.5x | 6.6x | |||||
| Historical LTM P/S Ratio | 0.7x | 0.8x | 0.9x | |||||
| Selected Price / Sales Multiple | 0.8x | 0.9x | 0.9x | |||||
| (x) LTM Sales | 196,279 | 196,279 | 196,279 | |||||
| (=) Equity Value | 161,139 | 169,620 | 178,101 | |||||
| (/) Shares Outstanding | 9.2 | 9.2 | 9.2 | |||||
| Implied Value Range | 17,432.29 | 18,349.77 | 19,267.26 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 17,432.29 | 18,349.77 | 19,267.26 | 15,780.00 | ||||
| Upside / (Downside) | 10.5% | 16.3% | 22.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A106240 | A258610 | A043200 | A001210 | A018000 | A108380 | |
| Value of Common Equity | 22,078 | 43,719 | 21,481 | 39,568 | 170,749 | 145,866 | |
| (/) Shares Outstanding | 16.9 | 26.5 | 41.8 | 56.6 | 168.4 | 9.2 | |
| Implied Stock Price | 1,307.00 | 1,648.00 | 514.00 | 699.00 | 1,014.00 | 15,780.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,307.00 | 1,648.00 | 514.00 | 699.00 | 1,014.00 | 15,780.00 | |
| 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 | |