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 | 0.6x - 0.6x | 0.6x |
| Selected Fwd Ps Multiple | 0.5x - 0.5x | 0.5x |
| Fair Value | ₩40,208 - ₩44,441 | ₩42,325 |
| Upside | -11.4% - -2.1% | -6.8% |
| Benchmarks | Ticker | 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 Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A084110 | A096760 | A003850 | A170900 | A000640 | A001630 | |||
| KOSDAQ:A084110 | KOSE:A096760 | KOSE:A003850 | KOSE:A170900 | KOSE:A000640 | KOSE:A001630 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 12.6% | 4.0% | 14.2% | 2.7% | 11.6% | 5.9% | ||
| 3Y CAGR | 12.3% | 4.0% | 17.5% | 5.6% | 14.8% | 1.1% | ||
| Latest Twelve Months | 7.3% | -4.3% | 18.3% | 5.1% | 17.8% | 8.9% | ||
| 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 | 4.9x | 136.1x | 3.6x | 11.5x | ||
| Price / LTM Sales | 0.8x | 0.2x | 0.7x | 0.6x | 0.5x | 0.6x | ||
| LTM P/E Ratio | 23.9x | 3.4x | 10.3x | -337.1x | 10.9x | 18.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.6x | 0.8x | |||||
| Historical LTM P/S Ratio | 0.3x | 0.4x | 0.8x | |||||
| Selected Price / Sales Multiple | 0.6x | 0.6x | 0.6x | |||||
| (x) LTM Sales | 957,753 | 957,753 | 957,753 | |||||
| (=) Equity Value | 558,480 | 587,873 | 617,267 | |||||
| (/) Shares Outstanding | 13.6 | 13.6 | 13.6 | |||||
| Implied Value Range | 41,205.63 | 43,374.35 | 45,543.06 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 41,205.63 | 43,374.35 | 45,543.06 | 45,400.00 | ||||
| Upside / (Downside) | -9.2% | -4.5% | 0.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A084110 | A096760 | A003850 | A170900 | A000640 | A001630 | |
| Value of Common Equity | 617,527 | 211,813 | 721,241 | 408,679 | 627,729 | 615,328 | |
| (/) Shares Outstanding | 12.2 | 69.9 | 84.0 | 9.2 | 6.4 | 13.6 | |
| Implied Stock Price | 50,700.00 | 3,030.00 | 8,590.00 | 44,600.00 | 97,500.00 | 45,400.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 50,700.00 | 3,030.00 | 8,590.00 | 44,600.00 | 97,500.00 | 45,400.00 | |
| 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 | |