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 | 35.8x - 39.6x | 37.7x |
| Selected Fwd P/E Multiple | -29.5x - -32.6x | -31.1x |
| Fair Value | ₩5,903 - ₩6,525 | ₩6,214 |
| Upside | -42.7% - -36.7% | -39.7% |
| Benchmarks | - | Full Ticker |
| ECOCAB Co.,Ltd | - | KOSDAQ:A128540 |
| Samkee Energy Solutions Co., Ltd | - | KOSDAQ:A419050 |
| INFAC Corporation | - | KOSE:A023810 |
| Samkee Corp. | - | KOSDAQ:A122350 |
| UNITEKNO Co.,Ltd | - | KOSDAQ:A241690 |
| Inics Corp. | - | KOSDAQ:A452400 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A128540 | A419050 | A023810 | A122350 | A241690 | A452400 | |||
| KOSDAQ:A128540 | KOSDAQ:A419050 | KOSE:A023810 | KOSDAQ:A122350 | KOSDAQ:A241690 | KOSDAQ:A452400 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 80.8% | NM- | NM- | NM- | 13.7% | NM- | ||
| 3Y CAGR | NM- | NM- | -8.7% | NM- | 4.1% | -51.3% | ||
| Latest Twelve Months | 669.5% | -132.5% | -65.8% | -205.5% | -42.0% | -86.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -3.3% | 0.5% | 2.2% | -1.7% | 9.7% | 5.5% | ||
| Prior Fiscal Year | 1.5% | 5.6% | 2.0% | 1.0% | 9.0% | 9.3% | ||
| Latest Fiscal Year | 14.7% | -0.6% | 0.4% | -0.5% | 10.1% | 1.0% | ||
| Latest Twelve Months | 13.5% | -1.0% | 0.7% | -0.9% | 9.5% | 1.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 2.5x | 12.6x | 7.3x | 7.1x | 11.5x | 24.6x | ||
| Price / LTM Sales | 0.3x | 1.0x | 0.1x | 0.1x | 0.8x | 0.8x | ||
| LTM P/E Ratio | 2.3x | -95.5x | 17.0x | -11.1x | 12.9x | 113.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -95.5x | 2.3x | 17.0x | |||||
| Historical LTM P/E Ratio | 21.4x | 21.4x | 21.4x | |||||
| Selected P/E Multiple | 35.8x | 37.7x | 39.6x | |||||
| (x) LTM Net Income | 831 | 831 | 831 | |||||
| (=) Equity Value | 29,759 | 31,326 | 32,892 | |||||
| (/) Shares Outstanding | 8.9 | 8.9 | 8.9 | |||||
| Implied Value Range | 3,344.86 | 3,520.90 | 3,696.95 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3,344.86 | 3,520.90 | 3,696.95 | 10,300.00 | ||||
| Upside / (Downside) | -67.5% | -65.8% | -64.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A128540 | A419050 | A023810 | A122350 | A241690 | A452400 | |
| Value of Common Equity | 46,083 | 117,824 | 68,500 | 53,108 | 80,386 | 91,640 | |
| (/) Shares Outstanding | 26.0 | 57.2 | 10.0 | 38.0 | 24.5 | 8.9 | |
| Implied Stock Price | 1,773.00 | 2,060.00 | 6,850.00 | 1,399.00 | 3,285.00 | 10,300.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,773.00 | 2,060.00 | 6,850.00 | 1,399.00 | 3,285.00 | 10,300.00 | |
| 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 | |