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 | -4.3x - -4.8x | -4.5x |
| Selected Fwd P/E Multiple | -7.6x - -8.4x | -8.0x |
| Fair Value | ₩608.36 - ₩672.40 | ₩640.38 |
| Upside | 5.8% - 16.9% | 11.4% |
| Benchmarks | - | Full Ticker |
| INVENIA Co., Ltd. | - | KOSDAQ:A079950 |
| DTC Co., Ltd. | - | KOSDAQ:A066670 |
| GIGALANE Co.,Ltd. | - | KOSDAQ:A049080 |
| ASFLOW Co., LTD. | - | KOSDAQ:A159010 |
| Hansol IONES Co.,Ltd. | - | KOSDAQ:A114810 |
| YoungWoo DSP Co.,Ltd | - | KOSDAQ:A143540 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A079950 | A066670 | A049080 | A159010 | A114810 | A143540 | |||
| KOSDAQ:A079950 | KOSDAQ:A066670 | KOSDAQ:A049080 | KOSDAQ:A159010 | KOSDAQ:A114810 | KOSDAQ:A143540 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -16.7% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | -26.4% | NM- | NM- | 4.0% | NM- | ||
| Latest Twelve Months | 42.5% | -40.6% | 46.5% | -166.2% | 1357.6% | 69.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -18.6% | 9.1% | -32.2% | 6.8% | 10.7% | -15.9% | ||
| Prior Fiscal Year | -77.0% | 10.5% | -25.4% | 4.1% | 1.7% | -27.0% | ||
| Latest Fiscal Year | -46.0% | 18.2% | -14.4% | -2.8% | 19.8% | -6.7% | ||
| Latest Twelve Months | -46.0% | 18.2% | -14.4% | -2.8% | 19.8% | -6.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -3.9x | -11.1x | -14.6x | 67.1x | 4.5x | -8.3x | ||
| Price / LTM Sales | 0.6x | 3.7x | 1.0x | 0.7x | 1.2x | 0.4x | ||
| LTM P/E Ratio | -1.2x | 20.0x | -7.0x | -26.1x | 6.2x | -6.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -26.1x | -1.2x | 20.0x | |||||
| Historical LTM P/E Ratio | -166.5x | -3.0x | 7.4x | |||||
| Selected P/E Multiple | -4.3x | -4.5x | -4.8x | |||||
| (x) LTM Net Income | (3,937) | (3,937) | (3,937) | |||||
| (=) Equity Value | 16,953 | 17,845 | 18,737 | |||||
| (/) Shares Outstanding | 43.7 | 43.7 | 43.7 | |||||
| Implied Value Range | 388.05 | 408.48 | 428.90 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 388.05 | 408.48 | 428.90 | 575.00 | ||||
| Upside / (Downside) | -32.5% | -29.0% | -25.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A079950 | A066670 | A049080 | A159010 | A114810 | A143540 | |
| Value of Common Equity | 12,486 | 43,404 | 41,846 | 62,104 | 192,601 | 25,120 | |
| (/) Shares Outstanding | 21.8 | 15.7 | 84.9 | 12.9 | 27.9 | 43.7 | |
| Implied Stock Price | 573.00 | 2,765.00 | 493.00 | 4,805.00 | 6,910.00 | 575.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 573.00 | 2,765.00 | 493.00 | 4,805.00 | 6,910.00 | 575.00 | |
| 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 | |