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 | 1.2x - 1.3x | 1.2x |
| Selected Fwd Ps Multiple | 1.1x - 1.2x | 1.1x |
| Fair Value | ₩33,903 - ₩37,472 | ₩35,687 |
| Upside | 33.2% - 47.2% | 40.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| UJU Electronics Co. Ltd | - | KOSDAQ:A065680 |
| Intops Co., Ltd. | - | KOSDAQ:A049070 |
| ATEC MOBILITY Co., Ltd | - | KOSDAQ:A224110 |
| DREAMTECH Co., Ltd. | - | KOSE:A192650 |
| Dong A Eltek Co., Ltd. | - | KOSDAQ:A088130 |
| SAMWHA CAPACITOR Co.,LTD | - | KOSE:A001820 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A065680 | A049070 | A224110 | A192650 | A088130 | A001820 | |||
| KOSDAQ:A065680 | KOSDAQ:A049070 | KOSDAQ:A224110 | KOSE:A192650 | KOSDAQ:A088130 | KOSE:A001820 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -1.6% | -7.6% | -4.0% | 15.9% | -2.5% | 3.0% | ||
| 3Y CAGR | -5.0% | -16.4% | -7.5% | -1.6% | 0.9% | 4.1% | ||
| Latest Twelve Months | 10.2% | 6.5% | 19.1% | 13.8% | 8.1% | 5.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.8% | 7.4% | 6.1% | 3.8% | -0.9% | 9.3% | ||
| Prior Fiscal Year | 4.0% | 4.1% | -0.7% | 1.5% | -4.0% | 7.4% | ||
| Latest Fiscal Year | 11.3% | 3.5% | -4.0% | 0.3% | -16.7% | 7.4% | ||
| Latest Twelve Months | 11.3% | 3.5% | -4.0% | 0.3% | -16.7% | 7.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 2.5x | 5.4x | 4.3x | 7.6x | 2.0x | 4.2x | ||
| Price / LTM Sales | 1.2x | 0.4x | 0.8x | 0.4x | 0.3x | 0.9x | ||
| LTM P/E Ratio | 10.4x | 11.5x | -19.4x | 113.1x | -1.7x | 11.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 0.4x | 1.2x | |||||
| Historical LTM P/S Ratio | 0.9x | 1.4x | 2.8x | |||||
| Selected Price / Sales Multiple | 1.2x | 1.2x | 1.3x | |||||
| (x) LTM Sales | 295,412 | 295,412 | 295,412 | |||||
| (=) Equity Value | 344,859 | 363,009 | 381,159 | |||||
| (/) Shares Outstanding | 10.3 | 10.3 | 10.3 | |||||
| Implied Value Range | 33,608.67 | 35,377.55 | 37,146.43 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 33,608.67 | 35,377.55 | 37,146.43 | 25,450.00 | ||||
| Upside / (Downside) | 32.1% | 39.0% | 46.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A065680 | A049070 | A224110 | A192650 | A088130 | A001820 | |
| Value of Common Equity | 219,450 | 254,766 | 105,647 | 450,729 | 51,057 | 261,142 | |
| (/) Shares Outstanding | 8.0 | 15.8 | 4.8 | 67.5 | 17.5 | 10.3 | |
| Implied Stock Price | 27,300.00 | 16,090.00 | 22,100.00 | 6,680.00 | 2,920.00 | 25,450.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 27,300.00 | 16,090.00 | 22,100.00 | 6,680.00 | 2,920.00 | 25,450.00 | |
| 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 | |