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 | -24.7x - -27.3x | -26.0x |
| Selected Fwd P/E Multiple | 26.5x - 29.3x | 27.9x |
| Fair Value | ₩12,681 - ₩14,016 | ₩13,348 |
| Upside | -22.6% - -14.4% | -18.5% |
| Benchmarks | - | Full Ticker |
| Kencoa Aerospace Corporation | - | KOSDAQ:A274090 |
| Hizeaero Co., Ltd. | - | KOSDAQ:A221840 |
| AeroSpace Technology of Korea Inc. | - | KOSDAQ:A067390 |
| Contec.,Co.Ltd | - | KOSDAQ:A451760 |
| Hanwha Systems Co., Ltd. | - | KOSE:A272210 |
| Genohco., Inc. | - | KOSDAQ:A361390 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A274090 | A221840 | A067390 | A451760 | A272210 | A361390 | |||
| KOSDAQ:A274090 | KOSDAQ:A221840 | KOSDAQ:A067390 | KOSDAQ:A451760 | KOSE:A272210 | KOSDAQ:A361390 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | 46.2% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | 70.4% | NM- | ||
| Latest Twelve Months | -316.9% | -16.4% | 57.7% | 65.2% | 23.8% | -286.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -13.0% | -13.2% | -35.1% | -235.9% | 5.8% | 5.2% | ||
| Prior Fiscal Year | -2.0% | -10.0% | -23.9% | -410.3% | 16.0% | 3.0% | ||
| Latest Fiscal Year | -8.9% | -10.9% | -9.9% | -32.7% | 17.3% | -5.4% | ||
| Latest Twelve Months | -8.9% | -10.9% | -9.9% | -32.7% | 17.3% | -5.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 151.7x | 32.8x | 52.8x | -20.6x | 18.6x | -221.8x | ||
| Price / LTM Sales | 1.9x | 0.3x | 1.2x | 2.1x | 2.6x | 2.2x | ||
| LTM P/E Ratio | -21.2x | -3.1x | -12.5x | -6.5x | 15.0x | -40.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -21.2x | -6.5x | 15.0x | |||||
| Historical LTM P/E Ratio | -40.0x | 47.3x | 81.8x | |||||
| Selected P/E Multiple | -24.7x | -26.0x | -27.3x | |||||
| (x) LTM Net Income | (3,088) | (3,088) | (3,088) | |||||
| (=) Equity Value | 76,309 | 80,325 | 84,342 | |||||
| (/) Shares Outstanding | 7.5 | 7.5 | 7.5 | |||||
| Implied Value Range | 10,173.48 | 10,708.92 | 11,244.37 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 10,173.48 | 10,708.92 | 11,244.37 | 16,380.00 | ||||
| Upside / (Downside) | -37.9% | -34.6% | -31.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A274090 | A221840 | A067390 | A451760 | A272210 | A361390 | |
| Value of Common Equity | 163,678 | 27,565 | 216,473 | 145,794 | 7,180,541 | 122,863 | |
| (/) Shares Outstanding | 13.1 | 18.7 | 395.0 | 14.7 | 187.0 | 7.5 | |
| Implied Stock Price | 12,490.00 | 1,474.00 | 548.00 | 9,900.00 | 38,400.00 | 16,380.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 12,490.00 | 1,474.00 | 548.00 | 9,900.00 | 38,400.00 | 16,380.00 | |
| 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 | |