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 | 0.5x - 0.6x | 0.6x |
| Historical Pb Multiple | 0.4x - 1.3x | 0.8x |
| Fair Value | ₩1,534 - ₩1,695 | ₩1,615 |
| Upside | 41.6% - 56.5% | 49.1% |
| Benchmarks | - | Full Ticker |
| CTR Mobility Co.,Ltd. | - | KOSE:A308170 |
| Sewon Co.,Ltd | - | KOSDAQ:A234100 |
| Edge Foundry Co.,Ltd | - | KOSDAQ:A105550 |
| Sangsin Brake Co., Ltd. | - | KOSE:A041650 |
| iWIN CO.,LTD | - | KOSDAQ:A090150 |
| Samkee Corp. | - | KOSDAQ:A122350 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A308170 | A234100 | A105550 | A041650 | A090150 | A122350 | |||
| KOSE:A308170 | KOSDAQ:A234100 | KOSDAQ:A105550 | KOSE:A041650 | KOSDAQ:A090150 | KOSDAQ:A122350 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 39.3% | NM- | 32.0% | NM- | NM- | ||
| 3Y CAGR | NM- | 4.2% | NM- | 18.4% | NM- | NM- | ||
| Latest Twelve Months | 1.8% | 86.8% | 15.6% | 15.7% | 89.0% | -153.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -0.4% | 8.0% | -33.5% | 1.4% | -6.0% | -1.6% | ||
| Prior Fiscal Year | -3.8% | 2.7% | -57.6% | 2.4% | -32.8% | 1.0% | ||
| Latest Fiscal Year | -3.8% | 3.9% | -48.3% | 2.8% | -3.3% | -0.5% | ||
| Latest Twelve Months | -3.8% | 3.9% | -48.3% | 2.8% | -3.3% | -0.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -3.0% | 7.9% | -17.4% | 3.5% | -11.3% | -0.9% | ||
| Prior Fiscal Year | -17.9% | 3.0% | -34.3% | 7.1% | -61.3% | 4.6% | ||
| Latest Twelve Months | -21.2% | 4.8% | -27.1% | 7.6% | -10.1% | -2.5% | ||
| Next Fiscal Year | -11.3% | 76.9% | #NUM! | 7.3% | -13.5% | -4.0% | ||
| Two Fiscal Years Forward | -12.8% | 58.8% | -26.5% | 6.8% | -16.2% | -4.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.1x | 0.3x | 6.1x | 0.1x | 0.3x | 0.1x | ||
| Price / LTM EPS | -2.8x | 8.2x | -12.6x | 3.4x | -8.5x | -14.4x | ||
| Price / Book | 0.6x | 0.4x | 3.0x | 0.2x | 0.9x | 0.4x | ||
| Price / Fwd Book | 0.7x | 0.2x | 3.0x | 0.2x | 1.0x | 0.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.2x | 0.6x | 3.0x | |||||
| Historical P/B Ratio | 0.4x | 0.8x | 1.3x | |||||
| Selected P/B Multiple | 0.5x | 0.6x | 0.6x | |||||
| (x) Book Value | 107,124 | 107,124 | 107,124 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A308170 | A234100 | A105550 | A041650 | A090150 | A122350 | |
| Value of Common Equity | 46,064 | 66,180 | 227,201 | 55,564 | 33,163 | 41,112 | |
| (/) Shares Outstanding | 8.6 | 65.5 | 63.7 | 19.4 | 39.7 | 38.0 | |
| Implied Stock Price | 5,350.00 | 1,010.00 | 3,565.00 | 2,870.00 | 835.00 | 1,083.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5,350.00 | 1,010.00 | 3,565.00 | 2,870.00 | 835.00 | 1,083.00 | |
| 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 | |