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 Pb Multiple | 1.0x - 1.1x | 1.0x |
| Historical Pb Multiple | 0.7x - 1.2x | 1.1x |
| Fair Value | ₩9,477 - ₩10,474 | ₩9,975 |
| Upside | 30.7% - 44.5% | 37.6% |
| Benchmarks | - | Full Ticker |
| Senko Co., Ltd | - | KOSDAQ:A347000 |
| Robostar Co., Ltd. | - | KOSDAQ:A090360 |
| Korea Information Engineering Services Co., Ltd. | - | KOSDAQ:A039740 |
| LAON PEOPLE Inc | - | KOSDAQ:A300120 |
| ICH Co., Ltd. | - | KOSDAQ:A368600 |
| Woojin Inc. | - | KOSE:A105840 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A347000 | A090360 | A039740 | A300120 | A368600 | A105840 | |||
| KOSDAQ:A347000 | KOSDAQ:A090360 | KOSDAQ:A039740 | KOSDAQ:A300120 | KOSDAQ:A368600 | KOSE:A105840 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 15.7% | NM- | NM- | NM- | ||
| 3Y CAGR | -4.7% | -4.5% | -4.9% | NM- | NM- | NM- | ||
| Latest Twelve Months | 271.8% | 219.7% | 80.2% | -40.7% | 95.6% | 16.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.2% | -1.2% | 1.4% | -18.8% | -12.6% | 10.2% | ||
| Prior Fiscal Year | -4.0% | 0.7% | 1.7% | -1.7% | -28.1% | 9.0% | ||
| Latest Fiscal Year | 6.5% | 2.5% | 1.9% | -72.8% | -24.6% | 9.7% | ||
| Latest Twelve Months | 6.5% | 2.5% | 1.9% | -8.3% | -1.4% | 9.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 3.2% | -1.5% | 3.6% | -7.6% | -4.8% | 7.5% | ||
| Prior Fiscal Year | -3.2% | 0.8% | 4.4% | -17.9% | -12.9% | 7.2% | ||
| Latest Twelve Months | 5.6% | 2.4% | 7.5% | -26.6% | -1.8% | 7.6% | ||
| Next Fiscal Year | 5.6% | 9.3% | 111.0% | #NUM! | 3.1% | 7.0% | ||
| Two Fiscal Years Forward | 5.7% | 8.5% | 81.8% | -31.1% | -101.1% | 6.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.0x | 2.5x | 0.1x | 0.6x | 0.8x | 1.0x | ||
| Price / LTM EPS | 31.3x | 101.6x | 6.3x | -7.3x | -55.0x | 10.6x | ||
| Price / Book | 1.7x | 2.4x | 0.5x | 2.2x | 1.0x | 0.8x | ||
| Price / Fwd Book | 1.7x | 2.2x | 0.1x | 2.6x | 0.9x | 0.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 1.7x | 2.4x | |||||
| Historical P/B Ratio | 0.7x | 1.1x | 1.2x | |||||
| Selected P/B Multiple | 1.0x | 1.0x | 1.1x | |||||
| (x) Book Value | 190,286 | 190,286 | 190,286 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A347000 | A090360 | A039740 | A300120 | A368600 | A105840 | |
| Value of Common Equity | 72,600 | 224,738 | 22,452 | 79,581 | 51,905 | 143,678 | |
| (/) Shares Outstanding | 32.6 | 9.8 | 8.0 | 20.9 | 17.2 | 19.8 | |
| Implied Stock Price | 2,230.00 | 23,050.00 | 2,800.00 | 3,815.00 | 3,020.00 | 7,250.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,230.00 | 23,050.00 | 2,800.00 | 3,815.00 | 3,020.00 | 7,250.00 | |
| 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 | |