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 | -5.6x - -6.1x | -5.8x |
| Selected Fwd P/E Multiple | -7.4x - -8.1x | -7.7x |
| Fair Value | ₩3,311 - ₩3,659 | ₩3,485 |
| Upside | -48.2% - -42.7% | -45.5% |
| Benchmarks | - | Full Ticker |
| IL Science Co., Ltd. | - | KOSDAQ:A307180 |
| CNPLUS Co., Ltd. | - | KOSDAQ:A115530 |
| Semyung Electric Machinery Co.,Ltd | - | KOSDAQ:A017510 |
| SDN Company., Ltd. | - | KOSDAQ:A099220 |
| G2Power Co. Ltd | - | KOSDAQ:A388050 |
| Atum Co.,Ltd | - | KOSDAQ:A355690 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A307180 | A115530 | A017510 | A099220 | A388050 | A355690 | |||
| KOSDAQ:A307180 | KOSDAQ:A115530 | KOSDAQ:A017510 | KOSDAQ:A099220 | KOSDAQ:A388050 | KOSDAQ:A355690 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 6.5% | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | 26.3% | NM- | NM- | NM- | ||
| Latest Twelve Months | 102.3% | -666.7% | 258.6% | -217.2% | 527.4% | 64.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -15.8% | -6.1% | 16.7% | -3.3% | 3.6% | -21.2% | ||
| Prior Fiscal Year | -47.5% | 1.1% | 10.5% | -11.5% | 1.4% | -16.5% | ||
| Latest Fiscal Year | 0.5% | -4.7% | 32.5% | -32.7% | 7.6% | -7.2% | ||
| Latest Twelve Months | 0.5% | -4.7% | 32.5% | -32.7% | 7.6% | -7.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 16.0x | 32.0x | 21.0x | -32.8x | 25.7x | -61.3x | ||
| Price / LTM Sales | 0.9x | 0.4x | 7.7x | 1.0x | 2.6x | 0.9x | ||
| LTM P/E Ratio | 181.9x | -9.4x | 23.6x | -3.0x | 34.6x | -12.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -9.4x | 23.6x | 181.9x | |||||
| Historical LTM P/E Ratio | -12.5x | -12.5x | -12.5x | |||||
| Selected P/E Multiple | -5.6x | -5.8x | -6.1x | |||||
| (x) LTM Net Income | (2,771) | (2,771) | (2,771) | |||||
| (=) Equity Value | 15,393 | 16,203 | 17,013 | |||||
| (/) Shares Outstanding | 5.4 | 5.4 | 5.4 | |||||
| Implied Value Range | 2,847.92 | 2,997.81 | 3,147.70 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,847.92 | 2,997.81 | 3,147.70 | 6,390.00 | ||||
| Upside / (Downside) | -55.4% | -53.1% | -50.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A307180 | A115530 | A017510 | A099220 | A388050 | A355690 | |
| Value of Common Equity | 78,534 | 21,069 | 110,534 | 83,912 | 145,698 | 34,538 | |
| (/) Shares Outstanding | 27.7 | 68.0 | 15.2 | 54.2 | 18.7 | 5.4 | |
| Implied Stock Price | 2,840.00 | 310.00 | 7,250.00 | 1,549.00 | 7,810.00 | 6,390.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,840.00 | 310.00 | 7,250.00 | 1,549.00 | 7,810.00 | 6,390.00 | |
| 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 | |