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 | -38.6x - -42.6x | -40.6x |
| Selected Fwd P/E Multiple | 87.5x - 96.7x | 92.1x |
| Fair Value | ₩118,647 - ₩131,136 | ₩124,891 |
| Upside | -8.2% - 1.5% | -3.3% |
| Benchmarks | - | Full Ticker |
| Ecopro BM. Co., Ltd. | - | KOSDAQ:A247540 |
| Cheryong Industrial Co.,Ltd. | - | KOSDAQ:A147830 |
| Korea Electric Terminal Co., Ltd. | - | KOSE:A025540 |
| Taihan Cable & Solution Co., Ltd. | - | KOSE:A001440 |
| RFTech Co., Ltd. | - | KOSDAQ:A061040 |
| Posco Future M Co., Ltd. | - | KOSE:A003670 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A247540 | A147830 | A025540 | A001440 | A061040 | A003670 | |||
| KOSDAQ:A247540 | KOSDAQ:A147830 | KOSE:A025540 | KOSE:A001440 | KOSDAQ:A061040 | KOSE:A003670 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 19.7% | 34.9% | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | -6.1% | 31.2% | 42.9% | NM- | NM- | ||
| Latest Twelve Months | 4.1% | 40.9% | 59.3% | -5.1% | -986.5% | -565.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.2% | 19.2% | 6.5% | 1.5% | -1.2% | 2.2% | ||
| Prior Fiscal Year | -0.1% | 17.8% | 5.6% | 2.5% | 1.3% | 0.6% | ||
| Latest Fiscal Year | -3.5% | 21.3% | 9.4% | 2.1% | -5.1% | -5.8% | ||
| Latest Twelve Months | -3.8% | 24.7% | 8.9% | 2.3% | -8.4% | -6.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 158.4x | 9.1x | 2.3x | 19.8x | 15.9x | 78.2x | ||
| Price / LTM Sales | 4.1x | 4.2x | 0.4x | 0.9x | 0.3x | 2.9x | ||
| LTM P/E Ratio | -107.5x | 17.0x | 5.0x | 39.3x | -3.2x | -43.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -107.5x | 5.0x | 39.3x | |||||
| Historical LTM P/E Ratio | -515.1x | 86.6x | 343.5x | |||||
| Selected P/E Multiple | -38.6x | -40.6x | -42.6x | |||||
| (x) LTM Net Income | (231,380) | (231,380) | (231,380) | |||||
| (=) Equity Value | 8,925,656 | 9,395,427 | 9,865,199 | |||||
| (/) Shares Outstanding | 77.4 | 77.4 | 77.4 | |||||
| Implied Value Range | 115,289.64 | 121,357.52 | 127,425.40 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 115,289.64 | 121,357.52 | 127,425.40 | 129,200.00 | ||||
| Upside / (Downside) | -10.8% | -6.1% | -1.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A247540 | A147830 | A025540 | A001440 | A061040 | A003670 | |
| Value of Common Equity | 9,968,407 | 129,276 | 674,601 | 3,070,580 | 94,735 | 10,002,588 | |
| (/) Shares Outstanding | 97.7 | 19.2 | 10.3 | 185.8 | 30.7 | 77.4 | |
| Implied Stock Price | 102,000.00 | 6,750.00 | 65,400.00 | 16,530.00 | 3,085.00 | 129,200.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 102,000.00 | 6,750.00 | 65,400.00 | 16,530.00 | 3,085.00 | 129,200.00 | |
| 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 | |