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 | 12.8x - 14.1x | 13.4x |
| Selected Fwd P/E Multiple | 8.9x - 9.9x | 9.4x |
| Fair Value | ₩4,110 - ₩4,543 | ₩4,326 |
| Upside | 6.1% - 17.2% | 11.6% |
| Benchmarks | - | Full Ticker |
| TAEYANG Corporation | - | KOSDAQ:A053620 |
| Joong Ang Enervis Co., Ltd | - | KOSDAQ:A000440 |
| Hung -Gu Oil Ltd | - | KOSDAQ:A024060 |
| Hankook Shell Oil Co.,Ltd. | - | KOSE:A002960 |
| DGP Co.,Ltd. | - | KOSDAQ:A060900 |
| JC Chemical Co., Ltd. | - | KOSDAQ:A137950 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A053620 | A000440 | A024060 | A002960 | A060900 | A137950 | |||
| KOSDAQ:A053620 | KOSDAQ:A000440 | KOSDAQ:A024060 | KOSE:A002960 | KOSDAQ:A060900 | KOSDAQ:A137950 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 2.3% | NM- | -40.5% | 8.4% | NM- | -11.8% | ||
| 3Y CAGR | 19.8% | NM- | -23.7% | 21.2% | NM- | -43.0% | ||
| Latest Twelve Months | 13.0% | -275.6% | -45.1% | -1.9% | -81.0% | -70.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.2% | 7.0% | 2.2% | 10.9% | -113.3% | 4.4% | ||
| Prior Fiscal Year | 4.7% | -0.5% | 0.9% | 8.9% | -49.2% | 4.7% | ||
| Latest Fiscal Year | 5.4% | -1.9% | 0.5% | 11.7% | -40.6% | 1.7% | ||
| Latest Twelve Months | 5.4% | -1.9% | 0.5% | 11.6% | -64.3% | 1.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -2.9x | -174.3x | 358.2x | 7.7x | -0.2x | 8.2x | ||
| Price / LTM Sales | 0.3x | 1.2x | 1.4x | 1.4x | 1.9x | 0.2x | ||
| LTM P/E Ratio | 6.2x | -63.1x | 263.0x | 12.2x | -1.7x | 13.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -63.1x | 6.2x | 263.0x | |||||
| Historical LTM P/E Ratio | 4.5x | 11.3x | 27.7x | |||||
| Selected P/E Multiple | 12.8x | 13.4x | 14.1x | |||||
| (x) LTM Net Income | 6,071 | 6,071 | 6,071 | |||||
| (=) Equity Value | 77,411 | 81,485 | 85,559 | |||||
| (/) Shares Outstanding | 21.6 | 21.6 | 21.6 | |||||
| Implied Value Range | 3,586.49 | 3,775.26 | 3,964.02 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3,586.49 | 3,775.26 | 3,964.02 | 3,875.00 | ||||
| Upside / (Downside) | -7.4% | -2.6% | 2.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A053620 | A000440 | A024060 | A002960 | A060900 | A137950 | |
| Value of Common Equity | 50,712 | 60,034 | 164,166 | 447,850 | 22,829 | 83,638 | |
| (/) Shares Outstanding | 8.0 | 4.4 | 14.5 | 1.3 | 25.3 | 21.6 | |
| Implied Stock Price | 6,370.00 | 13,540.00 | 11,290.00 | 344,500.00 | 904.00 | 3,875.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 6,370.00 | 13,540.00 | 11,290.00 | 344,500.00 | 904.00 | 3,875.00 | |
| 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 | |