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 Pb Multiple | 0.2x - 0.2x | 0.2x |
| Historical Pb Multiple | 0.2x - 0.4x | 0.2x |
| Fair Value | ₩137,172 - ₩151,611 | ₩144,392 |
| Upside | 9.6% - 21.1% | 15.3% |
| Benchmarks | - | Full Ticker |
| TS Corporation | - | KOSE:A001790 |
| Farmsco | - | KOSE:A036580 |
| HARIM Co., Ltd. | - | KOSDAQ:A136480 |
| Hanil Feed Co., Ltd. | - | KOSDAQ:A005860 |
| Woosung Co., Ltd. | - | KOSE:A006980 |
| Daehan Flour Mills Co.,Ltd | - | KOSE:A001130 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A001790 | A036580 | A136480 | A005860 | A006980 | A001130 | |||
| KOSE:A001790 | KOSE:A036580 | KOSDAQ:A136480 | KOSDAQ:A005860 | KOSE:A006980 | KOSE:A001130 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 11.8% | NM- | NM- | NM- | 10.6% | 23.5% | ||
| 3Y CAGR | 0.5% | NM- | NM- | -20.1% | NM- | -17.7% | ||
| Latest Twelve Months | -38.0% | -106.7% | -194.1% | -96.8% | 78.1% | -40.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.9% | -1.0% | 0.2% | 5.7% | 1.2% | 4.4% | ||
| Prior Fiscal Year | 2.4% | -1.8% | 0.9% | 29.0% | 1.7% | 5.6% | ||
| Latest Fiscal Year | 1.4% | -4.5% | -1.0% | 0.9% | 3.2% | 3.5% | ||
| Latest Twelve Months | 1.4% | -4.5% | -1.0% | 0.9% | 3.2% | 3.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 4.8% | -7.3% | 1.4% | 20.7% | 3.2% | 6.1% | ||
| Prior Fiscal Year | 5.9% | -14.0% | 4.3% | 109.6% | 6.2% | 8.5% | ||
| Latest Twelve Months | 3.6% | -38.1% | -4.1% | 2.4% | 10.3% | 4.8% | ||
| Next Fiscal Year | 4.1% | -40.6% | -5.3% | 0.1% | 6.1% | 3.8% | ||
| Two Fiscal Years Forward | 4.1% | -70.1% | -5.7% | 0.1% | 5.8% | 3.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.2x | 0.0x | 0.2x | 0.3x | 0.1x | 0.2x | ||
| Price / LTM EPS | 12.5x | -1.0x | -25.5x | 36.6x | 2.0x | 4.3x | ||
| Price / Book | 0.4x | 0.5x | 1.1x | 0.9x | 0.2x | 0.2x | ||
| Price / Fwd Book | 0.4x | 0.7x | 1.2x | 0.9x | 0.2x | 0.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.2x | 0.5x | 1.1x | |||||
| Historical P/B Ratio | 0.2x | 0.2x | 0.4x | |||||
| Selected P/B Multiple | 0.2x | 0.2x | 0.2x | |||||
| (x) Book Value | 1,036,206 | 1,036,206 | 1,036,206 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A001790 | A036580 | A136480 | A005860 | A006980 | A001130 | |
| Value of Common Equity | 247,145 | 68,637 | 313,252 | 134,761 | 39,169 | 208,587 | |
| (/) Shares Outstanding | 89.2 | 35.0 | 106.2 | 39.4 | 2.6 | 1.7 | |
| Implied Stock Price | 2,770.00 | 1,960.00 | 2,950.00 | 3,420.00 | 15,260.00 | 125,200.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,770.00 | 1,960.00 | 2,950.00 | 3,420.00 | 15,260.00 | 125,200.00 | |
| 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 | |