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 | 1.0x - 1.1x | 1.0x |
| Historical Pb Multiple | 0.7x - 1.7x | 1.1x |
| Fair Value | ₩21,751 - ₩24,040 | ₩22,895 |
| Upside | 34.8% - 48.9% | 41.9% |
| Benchmarks | - | Full Ticker |
| U.I.Display Co.,Ltd. | - | KOSDAQ:A069330 |
| PAKERS.Co.,Ltd. | - | KOSDAQ:A065690 |
| Wireless Power Amplifier Module Inc. | - | KOSDAQ:A332570 |
| Robostar Co., Ltd. | - | KOSDAQ:A090360 |
| PC Direct, Inc. | - | KOSDAQ:A051380 |
| Intelligent Digital Integrated Security Co., Ltd. | - | KOSDAQ:A143160 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A069330 | A065690 | A332570 | A090360 | A051380 | A143160 | |||
| KOSDAQ:A069330 | KOSDAQ:A065690 | KOSDAQ:A332570 | KOSDAQ:A090360 | KOSDAQ:A051380 | KOSDAQ:A143160 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | 49.0% | ||
| 3Y CAGR | -42.7% | NM- | NM- | -4.5% | NM- | -15.4% | ||
| Latest Twelve Months | 128.4% | 79.9% | -140.6% | 219.7% | -186.8% | -30.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -6.2% | -9.0% | 1.6% | -1.2% | 1.0% | 8.1% | ||
| Prior Fiscal Year | -5.9% | -13.1% | 28.3% | 0.7% | 0.3% | 7.2% | ||
| Latest Fiscal Year | 1.7% | -19.9% | -6.4% | 2.5% | -0.2% | 4.5% | ||
| Latest Twelve Months | 1.7% | -13.9% | -6.4% | 2.5% | -0.2% | 4.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -13.1% | -7.6% | 1.7% | -1.5% | 8.4% | 8.6% | ||
| Prior Fiscal Year | -15.6% | -21.7% | 26.6% | 0.8% | 1.7% | 9.7% | ||
| Latest Twelve Months | 4.7% | -4.9% | -9.3% | 2.4% | -1.6% | 6.3% | ||
| Next Fiscal Year | 15.1% | #NUM! | -27.8% | 9.3% | -2.1% | 10.2% | ||
| Two Fiscal Years Forward | 13.1% | -27.1% | -91.9% | 8.5% | -2.5% | 9.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.3x | 0.2x | 1.1x | 2.4x | 0.1x | 0.5x | ||
| Price / LTM EPS | 21.0x | -4.7x | -17.7x | 97.2x | -56.5x | 11.5x | ||
| Price / Book | 1.0x | 0.2x | 1.6x | 2.3x | 1.0x | 0.7x | ||
| Price / Fwd Book | 0.8x | 0.2x | 2.1x | 2.1x | 1.1x | 0.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.2x | 1.0x | 2.3x | |||||
| Historical P/B Ratio | 0.7x | 1.1x | 1.7x | |||||
| Selected P/B Multiple | 1.0x | 1.0x | 1.1x | |||||
| (x) Book Value | 227,906 | 227,906 | 227,906 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A069330 | A065690 | A332570 | A090360 | A051380 | A143160 | |
| Value of Common Equity | 18,509 | 12,584 | 138,239 | 216,450 | 36,071 | 162,700 | |
| (/) Shares Outstanding | 14.1 | 13.3 | 43.2 | 9.8 | 14.8 | 10.1 | |
| Implied Stock Price | 1,312.00 | 944.00 | 3,200.00 | 22,200.00 | 2,440.00 | 16,140.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,312.00 | 944.00 | 3,200.00 | 22,200.00 | 2,440.00 | 16,140.00 | |
| 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 | |