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 | 0.8x - 0.9x | 0.8x |
| Historical Pb Multiple | 0.4x - 2.6x | 1.4x |
| Fair Value | ₩8,980 - ₩9,925 | ₩9,452 |
| Upside | 48.9% - 64.6% | 56.8% |
| Benchmarks | - | Full Ticker |
| UNISEM Co., Ltd. | - | KOSDAQ:A036200 |
| Micro Contact Solution Co., Ltd. | - | KOSDAQ:A098120 |
| V-One Tech Co., Ltd. | - | KOSDAQ:A251630 |
| Viatron Technologies, Inc. | - | KOSDAQ:A141000 |
| Vissem Electronics Co., Ltd. | - | KOSDAQ:A072950 |
| TEMC CNS Co., Ltd. | - | KOSDAQ:A241790 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A036200 | A098120 | A251630 | A141000 | A072950 | A241790 | |||
| KOSDAQ:A036200 | KOSDAQ:A098120 | KOSDAQ:A251630 | KOSDAQ:A141000 | KOSDAQ:A072950 | KOSDAQ:A241790 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -6.7% | 64.0% | NM- | 23.2% | 21.4% | -1.5% | ||
| 3Y CAGR | -25.9% | 12.4% | NM- | -0.7% | 7.0% | -10.7% | ||
| Latest Twelve Months | -24.7% | 70.1% | -318.1% | 481.9% | 46.6% | -49.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.3% | 10.5% | 4.4% | 17.0% | 4.2% | 11.2% | ||
| Prior Fiscal Year | 7.9% | 11.4% | 3.6% | 5.8% | 5.4% | 9.3% | ||
| Latest Fiscal Year | 7.1% | 15.3% | -4.4% | 23.5% | 5.9% | 4.9% | ||
| Latest Twelve Months | 6.1% | 16.1% | -4.4% | 23.6% | 5.9% | 4.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 13.3% | 13.9% | 4.0% | 7.5% | 4.7% | 15.4% | ||
| Prior Fiscal Year | 8.8% | 14.2% | 2.8% | 1.0% | 5.8% | 13.1% | ||
| Latest Twelve Months | 6.1% | 20.7% | -4.0% | 11.2% | 7.9% | 5.4% | ||
| Next Fiscal Year | 10.0% | 14.5% | #NUM! | 44.1% | 7.0% | 34.5% | ||
| Two Fiscal Years Forward | 12.1% | 13.0% | -2.9% | 56.7% | 6.8% | 33.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.8x | 1.5x | 1.4x | 1.0x | 0.4x | 0.4x | ||
| Price / LTM EPS | 12.7x | 9.4x | -17.9x | 4.4x | 6.5x | 9.9x | ||
| Price / Book | 0.8x | 1.8x | 0.7x | 0.5x | 0.5x | 0.5x | ||
| Price / Fwd Book | 0.7x | 1.6x | 0.7x | 0.3x | 0.5x | 0.4x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 0.7x | 1.8x | |||||
| Historical P/B Ratio | 0.4x | 1.4x | 2.6x | |||||
| Selected P/B Multiple | 0.8x | 0.8x | 0.9x | |||||
| (x) Book Value | 111,804 | 111,804 | 111,804 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A036200 | A098120 | A251630 | A141000 | A072950 | A241790 | |
| Value of Common Equity | 172,966 | 121,948 | 81,960 | 86,205 | 37,410 | 58,572 | |
| (/) Shares Outstanding | 29.4 | 8.3 | 15.3 | 10.6 | 8.0 | 9.7 | |
| Implied Stock Price | 5,880.00 | 14,670.00 | 5,370.00 | 8,100.00 | 4,670.00 | 6,030.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5,880.00 | 14,670.00 | 5,370.00 | 8,100.00 | 4,670.00 | 6,030.00 | |
| 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 | |