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 | 14.7x - 16.2x | 15.4x |
| Selected Fwd P/E Multiple | 15.5x - 17.1x | 16.3x |
| Fair Value | ₩34,713 - ₩38,367 | ₩36,540 |
| Upside | -24.1% - -16.1% | -20.1% |
| Benchmarks | - | Full Ticker |
| Huons Global Co., Ltd. | - | KOSDAQ:A084110 |
| JW Holdings Corporation | - | KOSE:A096760 |
| Boryung Corporation | - | KOSE:A003850 |
| Dong-A ST Co., Ltd. | - | KOSE:A170900 |
| Dong-A Socio Holdings Co., Ltd. | - | KOSE:A000640 |
| Chong Kun Dang Holdings Corp. | - | KOSE:A001630 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A084110 | A096760 | A003850 | A170900 | A000640 | A001630 | |||
| KOSDAQ:A084110 | KOSE:A096760 | KOSE:A003850 | KOSE:A170900 | KOSE:A000640 | KOSE:A001630 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -0.7% | NM- | 16.7% | NM- | 24.0% | -5.7% | ||
| 3Y CAGR | 74.1% | NM- | 17.4% | NM- | -1.3% | 28.1% | ||
| Latest Twelve Months | -32.8% | 229.1% | 73.2% | -111.0% | 0.1% | -28.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.3% | 3.2% | 5.8% | 1.9% | 7.3% | 4.9% | ||
| Prior Fiscal Year | 5.1% | 2.1% | 4.7% | 1.7% | 5.1% | 5.3% | ||
| Latest Fiscal Year | 3.2% | 7.1% | 6.8% | -0.2% | 4.4% | 3.5% | ||
| Latest Twelve Months | 3.2% | 7.1% | 6.8% | -0.2% | 4.4% | 3.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.2x | 4.3x | 4.7x | 138.8x | 3.6x | 11.5x | ||
| Price / LTM Sales | 0.8x | 0.2x | 0.7x | 0.6x | 0.5x | 0.6x | ||
| LTM P/E Ratio | 24.3x | 3.4x | 10.1x | -346.4x | 11.1x | 18.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -346.4x | 10.1x | 24.3x | |||||
| Historical LTM P/E Ratio | -126.5x | 8.2x | 18.5x | |||||
| Selected P/E Multiple | 14.7x | 15.4x | 16.2x | |||||
| (x) LTM Net Income | 33,596 | 33,596 | 33,596 | |||||
| (=) Equity Value | 492,356 | 518,269 | 544,183 | |||||
| (/) Shares Outstanding | 13.6 | 13.6 | 13.6 | |||||
| Implied Value Range | 36,326.88 | 38,238.82 | 40,150.76 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 36,326.88 | 38,238.82 | 40,150.76 | 45,750.00 | ||||
| Upside / (Downside) | -20.6% | -16.4% | -12.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A084110 | A096760 | A003850 | A170900 | A000640 | A001630 | |
| Value of Common Equity | 603,520 | 212,162 | 700,207 | 423,623 | 642,243 | 620,072 | |
| (/) Shares Outstanding | 12.2 | 69.9 | 83.0 | 9.2 | 6.4 | 13.6 | |
| Implied Stock Price | 49,550.00 | 3,035.00 | 8,440.00 | 46,250.00 | 99,800.00 | 45,750.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 49,550.00 | 3,035.00 | 8,440.00 | 46,250.00 | 99,800.00 | 45,750.00 | |
| 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 | |