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 | -13.2x - -14.6x | -13.9x |
| Selected Fwd P/E Multiple | -25.0x - -27.6x | -26.3x |
| Fair Value | ₩10,832 - ₩11,972 | ₩11,402 |
| Upside | -29.7% - -22.3% | -26.0% |
| Benchmarks | - | Full Ticker |
| Genic Co., Ltd. | - | KOSDAQ:A123330 |
| Tonymoly Co., Ltd | - | KOSE:A214420 |
| Outin Futures Co., Ltd | - | KOSDAQ:A227610 |
| Cosmecca Korea Co., Ltd. | - | KOSDAQ:A241710 |
| Manyo Factory Co., Ltd | - | KOSDAQ:A439090 |
| Raphas Co., Ltd. | - | KOSDAQ:A214260 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A123330 | A214420 | A227610 | A241710 | A439090 | A214260 | |||
| KOSDAQ:A123330 | KOSE:A214420 | KOSDAQ:A227610 | KOSDAQ:A241710 | KOSDAQ:A439090 | KOSDAQ:A214260 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | 54.5% | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | 68.8% | NM- | NM- | ||
| Latest Twelve Months | 271.5% | 342.0% | -2640.1% | 91.8% | 96.3% | 45.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -12.0% | -7.7% | -28.8% | 4.1% | 14.1% | -18.7% | ||
| Prior Fiscal Year | -15.7% | 2.5% | -0.8% | 4.7% | 17.0% | -31.5% | ||
| Latest Fiscal Year | 15.2% | 9.2% | -19.5% | 8.2% | 11.1% | -17.5% | ||
| Latest Twelve Months | 15.2% | 9.2% | -19.5% | 8.2% | 12.6% | -17.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 22.8x | 11.5x | -25.5x | 8.1x | 11.4x | 681.2x | ||
| Price / LTM Sales | 3.4x | 1.2x | 0.8x | 0.9x | 2.4x | 4.8x | ||
| LTM P/E Ratio | 22.5x | 13.0x | -4.3x | 11.4x | 19.3x | -27.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -4.3x | 13.0x | 22.5x | |||||
| Historical LTM P/E Ratio | -361.9x | -47.2x | -19.4x | |||||
| Selected P/E Multiple | -13.2x | -13.9x | -14.6x | |||||
| (x) LTM Net Income | (4,772) | (4,772) | (4,772) | |||||
| (=) Equity Value | 62,986 | 66,301 | 69,616 | |||||
| (/) Shares Outstanding | 8.4 | 8.4 | 8.4 | |||||
| Implied Value Range | 7,490.75 | 7,885.00 | 8,279.25 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 7,490.75 | 7,885.00 | 8,279.25 | 15,400.00 | ||||
| Upside / (Downside) | -51.4% | -48.8% | -46.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A123330 | A214420 | A227610 | A241710 | A439090 | A214260 | |
| Value of Common Equity | 169,796 | 212,734 | 29,316 | 485,940 | 311,515 | 129,490 | |
| (/) Shares Outstanding | 7.8 | 23.9 | 35.4 | 10.7 | 16.4 | 8.4 | |
| Implied Stock Price | 21,700.00 | 8,900.00 | 827.00 | 45,500.00 | 19,020.00 | 15,400.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 21,700.00 | 8,900.00 | 827.00 | 45,500.00 | 19,020.00 | 15,400.00 | |
| 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 | |