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 | 2.4x - 2.7x | 2.6x |
| Selected Fwd Ps Multiple | 2.3x - 2.6x | 2.4x |
| Fair Value | ₩2,388 - ₩2,639 | ₩2,513 |
| Upside | -2.5% - 7.7% | 2.6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Vitzrosys. Co., Ltd | - | KOSDAQ:A054220 |
| EV Advanced Material Co.,Ltd | - | KOSDAQ:A131400 |
| Fine DNC Co., Ltd. | - | KOSDAQ:A049120 |
| VINA TECH Co.,Ltd. | - | KOSDAQ:A126340 |
| Linked Inc. | - | KOSDAQ:A193250 |
| DeepMind Platform Co., Ltd. | - | KOSDAQ:A223310 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A054220 | A131400 | A049120 | A126340 | A193250 | A223310 | |||
| KOSDAQ:A054220 | KOSDAQ:A131400 | KOSDAQ:A049120 | KOSDAQ:A126340 | KOSDAQ:A193250 | KOSDAQ:A223310 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | 9.3% | -2.3% | 6.9% | -19.1% | 19.2% | ||
| 3Y CAGR | 91.4% | 8.9% | 30.1% | 6.8% | -28.4% | 9.2% | ||
| Latest Twelve Months | 31.2% | 30.5% | 49.5% | 8.4% | -30.2% | 11.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -70.9% | -10.4% | -29.9% | 8.5% | -29.5% | -66.7% | ||
| Prior Fiscal Year | -32.4% | 2.5% | -23.4% | 3.6% | -62.2% | -10.6% | ||
| Latest Fiscal Year | -40.1% | -10.1% | -4.0% | -15.3% | -123.0% | -23.8% | ||
| Latest Twelve Months | -40.1% | -10.1% | -4.0% | -15.3% | -123.0% | -23.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -4.2x | 5.1x | 25.6x | -192.3x | -5.1x | -18.5x | ||
| Price / LTM Sales | 0.8x | 1.1x | 0.8x | 2.7x | 2.7x | 2.6x | ||
| LTM P/E Ratio | -1.9x | -10.7x | -20.2x | -17.5x | -2.2x | -11.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.8x | 1.1x | 2.7x | |||||
| Historical LTM P/S Ratio | 2.6x | 3.6x | 4.2x | |||||
| Selected Price / Sales Multiple | 2.4x | 2.6x | 2.7x | |||||
| (x) LTM Sales | 21,744 | 21,744 | 21,744 | |||||
| (=) Equity Value | 52,770 | 55,547 | 58,325 | |||||
| (/) Shares Outstanding | 22.8 | 22.8 | 22.8 | |||||
| Implied Value Range | 2,311.01 | 2,432.64 | 2,554.27 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,311.01 | 2,432.64 | 2,554.27 | 2,450.00 | ||||
| Upside / (Downside) | -5.7% | -0.7% | 4.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A054220 | A131400 | A049120 | A126340 | A193250 | A223310 | |
| Value of Common Equity | 19,904 | 88,544 | 52,169 | 159,566 | 38,184 | 55,944 | |
| (/) Shares Outstanding | 60.0 | 59.6 | 52.0 | 6.2 | 63.3 | 22.8 | |
| Implied Stock Price | 332.00 | 1,486.00 | 1,003.00 | 25,800.00 | 603.00 | 2,450.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 332.00 | 1,486.00 | 1,003.00 | 25,800.00 | 603.00 | 2,450.00 | |
| 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 | |