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 | -4.1x - -4.5x | -4.3x |
| Selected Fwd P/E Multiple | -3.7x - -4.1x | -3.9x |
| Fair Value | ₩839.78 - ₩928.18 | ₩883.98 |
| Upside | -30.6% - -23.3% | -26.9% |
| Benchmarks | - | Full Ticker |
| Y2 Solution Co., Ltd | - | KOSE:A011690 |
| Seoul Electronics & Telecom Co., Ltd. | - | KOSDAQ:A027040 |
| Paru Co., Ltd | - | KOSDAQ:A043200 |
| RFTech Co., Ltd. | - | KOSDAQ:A061040 |
| Semyung Electric Machinery Co.,Ltd | - | KOSDAQ:A017510 |
| Kumho Electric, Inc. | - | KOSE:A001210 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A011690 | A027040 | A043200 | A061040 | A017510 | A001210 | |||
| KOSE:A011690 | KOSDAQ:A027040 | KOSDAQ:A043200 | KOSDAQ:A061040 | KOSDAQ:A017510 | KOSE:A001210 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | 6.5% | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | 26.3% | NM- | ||
| Latest Twelve Months | 216.9% | 81.1% | 19.1% | -552.1% | 258.6% | 26.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -12.7% | -13.3% | -17.4% | -0.5% | 16.7% | -39.7% | ||
| Prior Fiscal Year | -1.8% | -42.1% | -2.4% | 1.3% | 10.5% | -31.1% | ||
| Latest Fiscal Year | -0.3% | -7.7% | -2.0% | -5.1% | 32.5% | -22.9% | ||
| Latest Twelve Months | 4.6% | -7.7% | -2.0% | -5.1% | 32.5% | -22.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.0x | -37.1x | 55.7x | 8.0x | 20.0x | -18.8x | ||
| Price / LTM Sales | 0.6x | 0.4x | 0.6x | 0.3x | 7.4x | 1.3x | ||
| LTM P/E Ratio | 14.0x | -5.2x | -28.2x | -5.8x | 22.8x | -5.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -28.2x | -5.2x | 22.8x | |||||
| Historical LTM P/E Ratio | -7.6x | -3.6x | -1.2x | |||||
| Selected P/E Multiple | -4.1x | -4.3x | -4.5x | |||||
| (x) LTM Net Income | (12,197) | (12,197) | (12,197) | |||||
| (=) Equity Value | 49,874 | 52,499 | 55,124 | |||||
| (/) Shares Outstanding | 56.6 | 56.6 | 56.6 | |||||
| Implied Value Range | 881.05 | 927.42 | 973.79 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 881.05 | 927.42 | 973.79 | 1,210.00 | ||||
| Upside / (Downside) | -27.2% | -23.4% | -19.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A011690 | A027040 | A043200 | A061040 | A017510 | A001210 | |
| Value of Common Equity | 105,684 | 14,196 | 22,819 | 106,865 | 107,027 | 68,495 | |
| (/) Shares Outstanding | 36.6 | 69.6 | 41.8 | 30.7 | 15.2 | 56.6 | |
| Implied Stock Price | 2,890.00 | 204.00 | 546.00 | 3,480.00 | 7,020.00 | 1,210.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,890.00 | 204.00 | 546.00 | 3,480.00 | 7,020.00 | 1,210.00 | |
| 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 | |