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 Ps Multiple | 0.1x - 0.1x | 0.1x |
| Selected Fwd Ps Multiple | 0.1x - 0.1x | 0.1x |
| Fair Value | ₩3,550 - ₩3,923 | ₩3,737 |
| Upside | 38.1% - 52.7% | 45.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| AJ Networks Co.,Ltd. | - | KOSE:A095570 |
| Shin Steel Co.,Ltd. | - | KOSDAQ:A162300 |
| SK Networks Company Limited | - | KOSE:A001740 |
| Hyundai G.F. Holdings Co., Ltd. | - | KOSE:A005440 |
| iMarketKorea Inc. | - | KOSE:A122900 |
| GS Global Corp. | - | KOSE:A001250 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A095570 | A162300 | A001740 | A005440 | A122900 | A001250 | |||
| KOSE:A095570 | KOSDAQ:A162300 | KOSE:A001740 | KOSE:A005440 | KOSE:A122900 | KOSE:A001250 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 0.3% | 14.1% | -10.1% | 18.9% | 2.6% | 0.9% | ||
| 3Y CAGR | 1.1% | 4.0% | -11.4% | 28.6% | 1.9% | 1.8% | ||
| Latest Twelve Months | 8.3% | 19.4% | 2.7% | 181.8% | -3.1% | 3.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.1% | 2.2% | 0.4% | 10.4% | 1.0% | 0.0% | ||
| Prior Fiscal Year | 1.7% | 2.0% | 0.1% | 39.6% | 0.4% | 0.7% | ||
| Latest Fiscal Year | 2.0% | 1.7% | 0.3% | 9.5% | 0.8% | 1.3% | ||
| Latest Twelve Months | 2.0% | 1.7% | 0.3% | 9.5% | 0.8% | 1.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 4.7x | 13.2x | 2.6x | 3.8x | 3.3x | 4.6x | ||
| Price / LTM Sales | 0.2x | 0.3x | 0.1x | 0.1x | 0.1x | 0.1x | ||
| LTM P/E Ratio | 8.4x | 14.9x | 34.4x | 1.1x | 9.0x | 3.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.1x | 0.3x | |||||
| Historical LTM P/S Ratio | 0.0x | 0.1x | 0.1x | |||||
| Selected Price / Sales Multiple | 0.1x | 0.1x | 0.1x | |||||
| (x) LTM Sales | 4,066,494 | 4,066,494 | 4,066,494 | |||||
| (=) Equity Value | 293,729 | 309,188 | 324,648 | |||||
| (/) Shares Outstanding | 82.5 | 82.5 | 82.5 | |||||
| Implied Value Range | 3,560.56 | 3,747.96 | 3,935.36 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3,560.56 | 3,747.96 | 3,935.36 | 2,570.00 | ||||
| Upside / (Downside) | 38.5% | 45.8% | 53.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A095570 | A162300 | A001740 | A005440 | A122900 | A001250 | |
| Value of Common Equity | 166,921 | 97,011 | 784,793 | 804,466 | 243,219 | 212,013 | |
| (/) Shares Outstanding | 44.8 | 41.0 | 194.0 | 155.9 | 31.5 | 82.5 | |
| Implied Stock Price | 3,730.00 | 2,365.00 | 4,045.00 | 5,160.00 | 7,730.00 | 2,570.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3,730.00 | 2,365.00 | 4,045.00 | 5,160.00 | 7,730.00 | 2,570.00 | |
| 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 | |