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 | -2.0x - -2.3x | -2.2x |
| Selected Fwd P/E Multiple | 11.0x - 12.1x | 11.6x |
| Fair Value | ₩8,194 - ₩9,056 | ₩8,625 |
| Upside | -5.5% - 4.5% | -0.5% |
| Benchmarks | - | Full Ticker |
| Amogreentech Co.,Ltd | - | KOSDAQ:A125210 |
| Cheryong Electric Co.,Ltd. | - | KOSDAQ:A033100 |
| Y2 Solution Co., Ltd | - | KOSE:A011690 |
| Wonik Pne Co., Ltd. | - | KOSDAQ:A217820 |
| RFTech Co., Ltd. | - | KOSDAQ:A061040 |
| W-Scope Chungju Plant Co., Ltd. | - | KOSDAQ:A393890 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A125210 | A033100 | A011690 | A217820 | A061040 | A393890 | |||
| KOSDAQ:A125210 | KOSDAQ:A033100 | KOSE:A011690 | KOSDAQ:A217820 | KOSDAQ:A061040 | KOSDAQ:A393890 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 70.3% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | 308.4% | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -83.7% | 41.7% | 216.9% | -1645.5% | -552.1% | -234.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.3% | 16.1% | -12.7% | 0.4% | -0.5% | 5.6% | ||
| Prior Fiscal Year | 8.8% | 30.7% | -1.8% | -1.2% | 1.3% | 17.6% | ||
| Latest Fiscal Year | 1.6% | 30.4% | -0.3% | -21.6% | -5.1% | -22.4% | ||
| Latest Twelve Months | 1.6% | 30.4% | 4.6% | -21.6% | -5.1% | -22.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 11.1x | 3.6x | 9.0x | -6.2x | 8.0x | -95.7x | ||
| Price / LTM Sales | 0.7x | 1.9x | 0.6x | 0.3x | 0.3x | 0.9x | ||
| LTM P/E Ratio | 44.3x | 6.3x | 14.0x | -1.5x | -5.8x | -4.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -5.8x | 6.3x | 44.3x | |||||
| Historical LTM P/E Ratio | -4.1x | 26.5x | 30.4x | |||||
| Selected P/E Multiple | -2.0x | -2.2x | -2.3x | |||||
| (x) LTM Net Income | (72,206) | (72,206) | (72,206) | |||||
| (=) Equity Value | 147,895 | 155,678 | 163,462 | |||||
| (/) Shares Outstanding | 33.8 | 33.8 | 33.8 | |||||
| Implied Value Range | 4,370.00 | 4,600.00 | 4,830.00 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4,370.00 | 4,600.00 | 4,830.00 | 8,670.00 | ||||
| Upside / (Downside) | -49.6% | -46.9% | -44.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A125210 | A033100 | A011690 | A217820 | A061040 | A393890 | |
| Value of Common Equity | 94,032 | 500,344 | 105,684 | 93,351 | 106,865 | 293,420 | |
| (/) Shares Outstanding | 16.5 | 16.1 | 36.6 | 44.2 | 30.7 | 33.8 | |
| Implied Stock Price | 5,700.00 | 31,150.00 | 2,890.00 | 2,110.00 | 3,480.00 | 8,670.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5,700.00 | 31,150.00 | 2,890.00 | 2,110.00 | 3,480.00 | 8,670.00 | |
| 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 | |