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 | -2.8x - -3.1x | -2.9x |
| Selected Fwd P/E Multiple | 5.7x - 6.3x | 6.0x |
| Fair Value | ₩75,121 - ₩83,028 | ₩79,074 |
| Upside | 8.6% - 20.0% | 14.3% |
| Benchmarks | - | Full Ticker |
| Miwon Commercial Co., Ltd. | - | KOSE:A002840 |
| Hankuk Carbon Co., Ltd. | - | KOSE:A017960 |
| Lake Materials Co., Ltd. | - | KOSDAQ:A281740 |
| SH Energy & Chemical Co., Ltd. | - | KOSE:A002360 |
| KNW Co., Ltd. | - | KOSDAQ:A105330 |
| Enchem Co., Ltd. | - | KOSDAQ:A348370 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A002840 | A017960 | A281740 | A002360 | A105330 | A348370 | |||
| KOSE:A002840 | KOSE:A017960 | KOSDAQ:A281740 | KOSE:A002360 | KOSDAQ:A105330 | KOSDAQ:A348370 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 10.2% | 3.8% | 64.0% | NM- | NM- | NM- | ||
| 3Y CAGR | -4.3% | 12.3% | 5.0% | NM- | -25.5% | NM- | ||
| Latest Twelve Months | -17.2% | 251.1% | -13.5% | -303.7% | 67.7% | -1032.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 15.3% | 5.2% | 15.9% | -2.7% | 0.7% | -31.3% | ||
| Prior Fiscal Year | 14.5% | -2.3% | 20.5% | -1.9% | 2.2% | -11.8% | ||
| Latest Fiscal Year | 11.6% | 2.7% | 15.0% | -8.3% | 4.4% | -155.4% | ||
| Latest Twelve Months | 11.6% | 2.7% | 15.0% | -8.3% | 4.4% | -155.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.6x | 11.5x | 28.8x | -4.1x | 12.8x | -24.2x | ||
| Price / LTM Sales | 1.8x | 1.2x | 5.7x | 0.4x | 0.8x | 3.4x | ||
| LTM P/E Ratio | 15.7x | 42.2x | 37.9x | -4.5x | 18.3x | -2.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -4.5x | 18.3x | 42.2x | |||||
| Historical LTM P/E Ratio | -79.5x | -2.2x | 17.4x | |||||
| Selected P/E Multiple | -2.8x | -2.9x | -3.1x | |||||
| (x) LTM Net Income | (568,302) | (568,302) | (568,302) | |||||
| (=) Equity Value | 1,572,237 | 1,654,986 | 1,737,735 | |||||
| (/) Shares Outstanding | 21.2 | 21.2 | 21.2 | |||||
| Implied Value Range | 74,182.07 | 78,086.39 | 81,990.71 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 74,182.07 | 78,086.39 | 81,990.71 | 69,200.00 | ||||
| Upside / (Downside) | 7.2% | 12.8% | 18.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A002840 | A017960 | A281740 | A002360 | A105330 | A348370 | |
| Value of Common Equity | 821,974 | 925,786 | 872,901 | 47,981 | 64,275 | 1,466,645 | |
| (/) Shares Outstanding | 4.7 | 49.2 | 65.7 | 108.8 | 15.9 | 21.2 | |
| Implied Stock Price | 176,600.00 | 18,810.00 | 13,280.00 | 441.00 | 4,050.00 | 69,200.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 176,600.00 | 18,810.00 | 13,280.00 | 441.00 | 4,050.00 | 69,200.00 | |
| 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 | |