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 | -23.4x - -25.9x | -24.6x |
| Selected Fwd P/E Multiple | 27.1x - 29.9x | 28.5x |
| Fair Value | ₩12,117 - ₩13,393 | ₩12,755 |
| Upside | -30.2% - -22.9% | -26.5% |
| Benchmarks | - | Full Ticker |
| Kencoa Aerospace Corporation | - | KOSDAQ:A274090 |
| Contec.,Co.Ltd | - | KOSDAQ:A451760 |
| INNOSPACE Co., Ltd. | - | KOSDAQ:A462350 |
| Hizeaero Co., Ltd. | - | KOSDAQ:A221840 |
| AeroSpace Technology of Korea Inc. | - | KOSDAQ:A067390 |
| Genohco., Inc. | - | KOSDAQ:A361390 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A274090 | A451760 | A462350 | A221840 | A067390 | A361390 | |||
| KOSDAQ:A274090 | KOSDAQ:A451760 | KOSDAQ:A462350 | KOSDAQ:A221840 | KOSDAQ:A067390 | KOSDAQ:A361390 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -95.4% | -43.5% | -28.3% | 31.0% | 83.5% | -616.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -13.2% | -200.9% | -45543.5% | -14.4% | -33.5% | 3.9% | ||
| Prior Fiscal Year | -2.0% | -410.3% | -35971.4% | -10.0% | -23.9% | 3.0% | ||
| Latest Fiscal Year | -8.9% | -32.7% | -226723.5% | -10.9% | -9.9% | -5.4% | ||
| Latest Twelve Months | -11.3% | -26.0% | -7541.4% | -9.0% | -2.0% | -6.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 160.3x | -21.5x | -3.2x | 16.8x | 12.1x | -129.7x | ||
| Price / LTM Sales | 1.9x | 1.4x | 225.8x | 0.5x | 1.0x | 2.7x | ||
| LTM P/E Ratio | -16.9x | -5.2x | -3.0x | -6.0x | -51.2x | -39.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -51.2x | -6.0x | -3.0x | |||||
| Historical LTM P/E Ratio | -49.1x | 47.3x | 81.8x | |||||
| Selected P/E Multiple | -23.4x | -24.6x | -25.9x | |||||
| (x) LTM Net Income | (3,848) | (3,848) | (3,848) | |||||
| (=) Equity Value | 90,020 | 94,758 | 99,496 | |||||
| (/) Shares Outstanding | 8.8 | 8.8 | 8.8 | |||||
| Implied Value Range | 10,228.64 | 10,766.99 | 11,305.34 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 10,228.64 | 10,766.99 | 11,305.34 | 17,360.00 | ||||
| Upside / (Downside) | -41.1% | -38.0% | -34.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A274090 | A451760 | A462350 | A221840 | A067390 | A361390 | |
| Value of Common Equity | 154,898 | 137,965 | 160,084 | 43,759 | 221,260 | 152,782 | |
| (/) Shares Outstanding | 13.1 | 14.8 | 9.4 | 18.7 | 403.0 | 8.8 | |
| Implied Stock Price | 11,820.00 | 9,300.00 | 17,000.00 | 2,340.00 | 549.00 | 17,360.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 11,820.00 | 9,300.00 | 17,000.00 | 2,340.00 | 549.00 | 17,360.00 | |
| 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 | |