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 | 11.1x - 12.3x | 11.7x |
| Selected Fwd P/E Multiple | 5.5x - 6.1x | 5.8x |
| Fair Value | ₩4,617 - ₩5,103 | ₩4,860 |
| Upside | 11.0% - 22.7% | 16.8% |
| Benchmarks | - | Full Ticker |
| Hands Corporation Ltd | - | KOSE:A143210 |
| iWIN CO.,LTD | - | KOSDAQ:A090150 |
| Seoyon Topmetal Co., Ltd. | - | KOSDAQ:A019770 |
| Hanjoo Light Metal Co., Ltd. | - | KOSDAQ:A198940 |
| NVH Korea Inc. | - | KOSDAQ:A067570 |
| DAE-IL Corporation | - | KOSE:A092200 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A143210 | A090150 | A019770 | A198940 | A067570 | A092200 | |||
| KOSE:A143210 | KOSDAQ:A090150 | KOSDAQ:A019770 | KOSDAQ:A198940 | KOSDAQ:A067570 | KOSE:A092200 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | 4.0% | NM- | ||
| 3Y CAGR | NM- | NM- | 32.9% | NM- | -8.6% | NM- | ||
| Latest Twelve Months | -199.6% | 89.0% | 10.7% | 52.5% | 132.7% | -61.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -6.1% | -5.7% | 2.7% | -3.1% | 0.7% | -4.7% | ||
| Prior Fiscal Year | -10.0% | -4.1% | 4.9% | -6.9% | 0.4% | 0.4% | ||
| Latest Fiscal Year | -4.3% | -32.8% | 5.1% | -2.9% | 0.7% | 5.0% | ||
| Latest Twelve Months | -10.6% | -29.6% | 5.1% | -2.9% | 0.7% | 2.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -53.0x | 6.9x | 3.4x | 18.3x | 7.2x | 7.4x | ||
| Price / LTM Sales | 0.1x | 0.3x | 0.2x | 0.1x | 0.1x | 0.2x | ||
| LTM P/E Ratio | -0.5x | -0.9x | 4.7x | -3.8x | 7.8x | 10.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -3.8x | -0.5x | 7.8x | |||||
| Historical LTM P/E Ratio | -3.8x | 7.5x | 13.1x | |||||
| Selected P/E Multiple | 11.1x | 11.7x | 12.3x | |||||
| (x) LTM Net Income | 14,228 | 14,228 | 14,228 | |||||
| (=) Equity Value | 157,912 | 166,223 | 174,534 | |||||
| (/) Shares Outstanding | 38.7 | 38.7 | 38.7 | |||||
| Implied Value Range | 4,075.58 | 4,290.09 | 4,504.59 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4,075.58 | 4,290.09 | 4,504.59 | 4,160.00 | ||||
| Upside / (Downside) | -2.0% | 3.1% | 8.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A143210 | A090150 | A019770 | A198940 | A067570 | A092200 | |
| Value of Common Equity | 37,745 | 30,541 | 44,503 | 27,749 | 93,389 | 161,183 | |
| (/) Shares Outstanding | 21.9 | 39.7 | 11.7 | 38.9 | 42.2 | 38.7 | |
| Implied Stock Price | 1,724.00 | 769.00 | 3,820.00 | 713.00 | 2,215.00 | 4,160.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,724.00 | 769.00 | 3,820.00 | 713.00 | 2,215.00 | 4,160.00 | |
| 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 | |