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 | -15.2x - -16.8x | -16.0x |
| Selected Fwd P/E Multiple | 84.4x - 93.3x | 88.8x |
| Fair Value | ₩278.63 - ₩307.96 | ₩293.30 |
| Upside | -12.4% - -3.2% | -7.8% |
| Benchmarks | - | Full Ticker |
| G2Power Co. Ltd | - | KOSDAQ:A388050 |
| IL Science Co., Ltd. | - | KOSDAQ:A307180 |
| Dasan Solueta Co.,Ltd. | - | KOSDAQ:A154040 |
| Atum Co.,Ltd | - | KOSDAQ:A355690 |
| SDN Company., Ltd. | - | KOSDAQ:A099220 |
| CNPLUS Co., Ltd. | - | KOSDAQ:A115530 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A388050 | A307180 | A154040 | A355690 | A099220 | A115530 | |||
| KOSDAQ:A388050 | KOSDAQ:A307180 | KOSDAQ:A154040 | KOSDAQ:A355690 | KOSDAQ:A099220 | KOSDAQ:A115530 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | 107.0% | NM- | NM- | NM- | ||
| Latest Twelve Months | 527.4% | 102.3% | 1334.3% | 64.9% | -217.2% | -317.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.6% | -15.8% | -0.7% | -21.2% | -3.3% | -7.4% | ||
| Prior Fiscal Year | 1.4% | 3.9% | 2.5% | -16.5% | -11.5% | 4.0% | ||
| Latest Fiscal Year | 7.6% | -47.5% | 15.7% | -7.2% | -32.7% | 1.1% | ||
| Latest Twelve Months | 7.6% | -10.4% | 16.4% | -7.2% | -32.7% | -2.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 20.0x | 15.5x | 2.1x | -61.9x | -23.6x | 21.5x | ||
| Price / LTM Sales | 2.2x | 0.9x | 0.1x | 0.9x | 0.6x | 0.6x | ||
| LTM P/E Ratio | 28.4x | 171.0x | 0.6x | -12.7x | -1.9x | -24.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -12.7x | 0.6x | 171.0x | |||||
| Historical LTM P/E Ratio | -12.6x | -7.8x | 60.3x | |||||
| Selected P/E Multiple | -15.2x | -16.0x | -16.8x | |||||
| (x) LTM Net Income | (860) | (860) | (860) | |||||
| (=) Equity Value | 13,032 | 13,718 | 14,404 | |||||
| (/) Shares Outstanding | 68.0 | 68.0 | 68.0 | |||||
| Implied Value Range | 191.75 | 201.84 | 211.93 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 191.75 | 201.84 | 211.93 | 318.00 | ||||
| Upside / (Downside) | -39.7% | -36.5% | -33.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A388050 | A307180 | A154040 | A355690 | A099220 | A115530 | |
| Value of Common Equity | 124,617 | 74,637 | 17,035 | 37,673 | 56,989 | 21,612 | |
| (/) Shares Outstanding | 18.7 | 27.0 | 18.0 | 5.4 | 54.2 | 68.0 | |
| Implied Stock Price | 6,680.00 | 2,760.00 | 949.00 | 6,970.00 | 1,052.00 | 318.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 6,680.00 | 2,760.00 | 949.00 | 6,970.00 | 1,052.00 | 318.00 | |
| 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 | |