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 | 15.6x - 17.3x | 16.4x |
| Selected Fwd P/E Multiple | 14.1x - 15.6x | 14.9x |
| Fair Value | ₩46,491 - ₩51,385 | ₩48,938 |
| Upside | -3.7% - 6.4% | 1.3% |
| Benchmarks | - | Full Ticker |
| NOVAREX Co.,Ltd. | - | KOSDAQ:A194700 |
| Cosmecca Korea Co., Ltd. | - | KOSDAQ:A241710 |
| Tonymoly Co., Ltd | - | KOSE:A214420 |
| H.PIO Co., Ltd. | - | KOSDAQ:A357230 |
| Able C&C Co., Ltd. | - | KOSE:A078520 |
| C&C International Co., Ltd. | - | KOSDAQ:A352480 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A194700 | A241710 | A214420 | A357230 | A078520 | A352480 | |||
| KOSDAQ:A194700 | KOSDAQ:A241710 | KOSE:A214420 | KOSDAQ:A357230 | KOSE:A078520 | KOSDAQ:A352480 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 9.4% | 54.5% | NM- | -5.3% | NM- | 37.4% | ||
| 3Y CAGR | -4.5% | 68.8% | NM- | -27.1% | NM- | NM- | ||
| Latest Twelve Months | 22.9% | 56.3% | 593.6% | -62.2% | 133.0% | -30.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.6% | 4.5% | -6.8% | 8.4% | -8.3% | 8.4% | ||
| Prior Fiscal Year | 7.3% | 4.7% | 2.5% | 6.5% | 2.2% | 14.3% | ||
| Latest Fiscal Year | 7.7% | 8.2% | 9.2% | 2.6% | 5.5% | 11.5% | ||
| Latest Twelve Months | 8.0% | 8.0% | 9.2% | 2.0% | 5.8% | 9.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.6x | 11.4x | 14.7x | 7.9x | 7.3x | 13.0x | ||
| Price / LTM Sales | 1.1x | 1.4x | 1.5x | 0.4x | 1.0x | 1.7x | ||
| LTM P/E Ratio | 14.4x | 17.4x | 16.3x | 22.1x | 16.3x | 19.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 14.4x | 16.3x | 22.1x | |||||
| Historical LTM P/E Ratio | -27.7x | 14.5x | 26.6x | |||||
| Selected P/E Multiple | 15.6x | 16.4x | 17.3x | |||||
| (x) LTM Net Income | 25,172 | 25,172 | 25,172 | |||||
| (=) Equity Value | 392,971 | 413,653 | 434,336 | |||||
| (/) Shares Outstanding | 10.0 | 10.0 | 10.0 | |||||
| Implied Value Range | 39,308.44 | 41,377.31 | 43,446.17 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 39,308.44 | 41,377.31 | 43,446.17 | 48,300.00 | ||||
| Upside / (Downside) | -18.6% | -14.3% | -10.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A194700 | A241710 | A214420 | A357230 | A078520 | A352480 | |
| Value of Common Equity | 379,713 | 723,036 | 275,120 | 106,080 | 245,574 | 482,860 | |
| (/) Shares Outstanding | 17.7 | 10.7 | 23.9 | 41.3 | 26.0 | 10.0 | |
| Implied Stock Price | 21,450.00 | 67,700.00 | 11,510.00 | 2,570.00 | 9,440.00 | 48,300.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 21,450.00 | 67,700.00 | 11,510.00 | 2,570.00 | 9,440.00 | 48,300.00 | |
| 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 | |