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 | 23.5x - 26.0x | 24.7x |
| Selected Fwd P/E Multiple | 2.4x - 2.7x | 2.6x |
| Fair Value | ₩12,325 - ₩13,623 | ₩12,974 |
| Upside | 3.0% - 13.8% | 8.4% |
| Benchmarks | - | Full Ticker |
| LG CNS Co., Ltd. | - | KOSE:A064400 |
| DB Inc. | - | KOSE:A012030 |
| TOMATOSYSTEM Co.,Ltd. | - | KOSDAQ:A393210 |
| SPSoft Inc. | - | KOSDAQ:A443670 |
| ITEYES Inc. | - | KOSDAQ:A372800 |
| ITCENGLOBAL CO., Ltd. | - | KOSDAQ:A124500 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A064400 | A012030 | A393210 | A443670 | A372800 | A124500 | |||
| KOSE:A064400 | KOSE:A012030 | KOSDAQ:A393210 | KOSDAQ:A443670 | KOSDAQ:A372800 | KOSDAQ:A124500 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 17.3% | 83.3% | NM- | NM- | -11.0% | -1.4% | ||
| 3Y CAGR | 15.7% | 62.0% | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 35.4% | 1107.9% | -148.5% | NM | 61.4% | 934.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.5% | 5.7% | 3.3% | 4.4% | -5.6% | 0.4% | ||
| Prior Fiscal Year | 5.9% | 4.4% | 12.4% | 12.4% | -9.0% | 0.0% | ||
| Latest Fiscal Year | 6.1% | 15.7% | -7.4% | 0.7% | 1.8% | 0.1% | ||
| Latest Twelve Months | 6.7% | 17.4% | -7.4% | 7.3% | -1.7% | 0.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.3x | 1.0x | -32.1x | 28.2x | -85.5x | 5.2x | ||
| Price / LTM Sales | 0.8x | 0.4x | 4.9x | 3.3x | 0.5x | 0.0x | ||
| LTM P/E Ratio | 12.0x | 2.4x | -66.8x | 46.1x | -26.8x | 22.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -66.8x | 2.4x | 46.1x | |||||
| Historical LTM P/E Ratio | -7.0x | 23.2x | 72.2x | |||||
| Selected P/E Multiple | 23.5x | 24.7x | 26.0x | |||||
| (x) LTM Net Income | 11,751 | 11,751 | 11,751 | |||||
| (=) Equity Value | 276,036 | 290,565 | 305,093 | |||||
| (/) Shares Outstanding | 23.2 | 23.2 | 23.2 | |||||
| Implied Value Range | 11,895.80 | 12,521.89 | 13,147.99 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 11,895.80 | 12,521.89 | 13,147.99 | 11,970.00 | ||||
| Upside / (Downside) | -0.6% | 4.6% | 9.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A064400 | A012030 | A393210 | A443670 | A372800 | A124500 | |
| Value of Common Equity | 4,931,495 | 267,061 | 106,433 | 167,747 | 39,305 | 277,758 | |
| (/) Shares Outstanding | 96.9 | 191.0 | 15.4 | 24.7 | 6.0 | 23.2 | |
| Implied Stock Price | 50,900.00 | 1,398.00 | 6,920.00 | 6,780.00 | 6,500.00 | 11,970.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 50,900.00 | 1,398.00 | 6,920.00 | 6,780.00 | 6,500.00 | 11,970.00 | |
| 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 | |