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 | 0.3x - 0.3x | 0.3x |
| Selected Fwd Ps Multiple | 0.3x - 0.3x | 0.3x |
| Fair Value | ₩4,986 - ₩5,511 | ₩5,248 |
| Upside | 30.0% - 43.7% | 36.9% |
| Benchmarks | Ticker | 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 Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A053620 | A000440 | A024060 | A002960 | A060900 | A137950 | |||
| KOSDAQ:A053620 | KOSDAQ:A000440 | KOSDAQ:A024060 | KOSE:A002960 | KOSDAQ:A060900 | KOSDAQ:A137950 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 1.4% | -5.4% | -5.0% | 9.1% | -5.6% | 12.7% | ||
| 3Y CAGR | 0.5% | -6.4% | -4.0% | 10.7% | -18.5% | -2.2% | ||
| Latest Twelve Months | -3.0% | -10.2% | -7.8% | 2.1% | -35.2% | -16.4% | ||
| 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% | 11.7% | -40.6% | 4.7% | ||
| Latest Fiscal Year | 5.4% | -1.9% | 0.5% | 11.2% | -113.4% | 1.7% | ||
| Latest Twelve Months | 5.4% | -1.9% | 0.5% | 11.2% | -113.4% | 1.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -2.9x | -174.7x | 369.8x | 7.4x | -0.2x | 8.2x | ||
| Price / LTM Sales | 0.3x | 1.2x | 1.4x | 1.3x | 1.9x | 0.2x | ||
| LTM P/E Ratio | 6.1x | -63.2x | 271.9x | 11.9x | -1.7x | 13.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 1.3x | 1.9x | |||||
| Historical LTM P/S Ratio | 0.2x | 0.3x | 0.6x | |||||
| Selected Price / Sales Multiple | 0.3x | 0.3x | 0.3x | |||||
| (x) LTM Sales | 367,320 | 367,320 | 367,320 | |||||
| (=) Equity Value | 112,675 | 118,605 | 124,535 | |||||
| (/) Shares Outstanding | 21.6 | 21.6 | 21.6 | |||||
| Implied Value Range | 5,220.31 | 5,495.06 | 5,769.81 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 5,220.31 | 5,495.06 | 5,769.81 | 3,835.00 | ||||
| Upside / (Downside) | 36.1% | 43.3% | 50.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A053620 | A000440 | A024060 | A002960 | A060900 | A137950 | |
| Value of Common Equity | 50,393 | 58,527 | 165,765 | 441,350 | 22,804 | 82,774 | |
| (/) Shares Outstanding | 8.0 | 4.4 | 14.5 | 1.3 | 25.3 | 21.6 | |
| Implied Stock Price | 6,330.00 | 13,200.00 | 11,400.00 | 339,500.00 | 903.00 | 3,835.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 6,330.00 | 13,200.00 | 11,400.00 | 339,500.00 | 903.00 | 3,835.00 | |
| 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 | |