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 | 3.5x - 3.9x | 3.7x |
| Historical Pb Multiple | 3.0x - 11.0x | 3.6x |
| Fair Value | ₩75,611 - ₩83,570 | ₩79,590 |
| Upside | 13.9% - 25.9% | 19.9% |
| Benchmarks | - | Full Ticker |
| Lake Materials Co., Ltd. | - | KOSDAQ:A281740 |
| Miwon Commercial Co., Ltd. | - | KOSE:A002840 |
| Cosmo Chemical Co., Ltd. | - | KOSE:A005420 |
| NANOCMS Co.,Ltd | - | KOSDAQ:A247660 |
| SH Energy & Chemical Co., Ltd. | - | KOSE:A002360 |
| Enchem Co., Ltd. | - | KOSDAQ:A348370 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A281740 | A002840 | A005420 | A247660 | A002360 | A348370 | |||
| KOSDAQ:A281740 | KOSE:A002840 | KOSE:A005420 | KOSDAQ:A247660 | KOSE:A002360 | KOSDAQ:A348370 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 64.0% | 10.2% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | 5.0% | -4.3% | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -13.5% | -17.2% | -141.1% | -113.9% | -303.7% | -1032.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 15.9% | 15.3% | 0.1% | -54.1% | -2.7% | -31.3% | ||
| Prior Fiscal Year | 20.5% | 14.5% | -3.4% | -90.2% | -1.9% | -11.8% | ||
| Latest Fiscal Year | 15.0% | 11.6% | -8.6% | -190.2% | -8.3% | -155.4% | ||
| Latest Twelve Months | 15.0% | 11.6% | -8.6% | -190.2% | -8.3% | -155.4% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 23.6% | 18.9% | -6.1% | -12.9% | -3.1% | -29.7% | ||
| Prior Fiscal Year | 24.6% | 17.0% | -10.6% | -14.3% | -2.8% | -18.0% | ||
| Latest Twelve Months | 17.4% | 13.0% | -24.7% | -38.4% | -12.3% | -156.3% | ||
| Next Fiscal Year | 21.9% | 13.8% | 85.2% | #NUM! | #NUM! | 15.5% | ||
| Two Fiscal Years Forward | 29.6% | 13.1% | 46.0% | -59.7% | -14.0% | 42.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 5.9x | 2.0x | 0.7x | 5.5x | 0.4x | 3.8x | ||
| Price / LTM EPS | 39.2x | 17.1x | -8.6x | -2.9x | -4.7x | -2.5x | ||
| Price / Book | 6.3x | 2.2x | 2.4x | 1.3x | 0.6x | 3.1x | ||
| Price / Fwd Book | 5.2x | 2.0x | 1.0x | 1.3x | 0.6x | 2.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.6x | 2.2x | 6.3x | |||||
| Historical P/B Ratio | 3.0x | 3.6x | 11.0x | |||||
| Selected P/B Multiple | 3.5x | 3.7x | 3.9x | |||||
| (x) Book Value | 453,750 | 453,750 | 453,750 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A281740 | A002840 | A005420 | A247660 | A002360 | A348370 | |
| Value of Common Equity | 836,749 | 863,391 | 559,352 | 25,627 | 49,395 | 1,407,302 | |
| (/) Shares Outstanding | 65.7 | 4.6 | 38.4 | 4.3 | 108.8 | 21.2 | |
| Implied Stock Price | 12,730.00 | 186,500.00 | 14,580.00 | 6,000.00 | 454.00 | 66,400.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 12,730.00 | 186,500.00 | 14,580.00 | 6,000.00 | 454.00 | 66,400.00 | |
| 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 | |