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 | 0.8x - 0.9x | 0.9x |
| Selected Fwd Ps Multiple | 0.5x - 0.6x | 0.6x |
| Fair Value | ₩30,640 - ₩33,866 | ₩32,253 |
| Upside | 7.1% - 18.4% | 12.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Hansung Cleantech Co., Ltd. | - | KOSDAQ:A066980 |
| YC Corporation | - | KOSDAQ:A232140 |
| Seoul Viosys Co., Ltd | - | KOSDAQ:A092190 |
| ITEK, Inc. | - | KOSDAQ:A119830 |
| Neontech Co.,Ltd. | - | KOSDAQ:A306620 |
| HD Hyundai Energy Solutions Co.,Ltd. | - | KOSE:A322000 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A066980 | A232140 | A092190 | A119830 | A306620 | A322000 | |||
| KOSDAQ:A066980 | KOSDAQ:A232140 | KOSDAQ:A092190 | KOSDAQ:A119830 | KOSDAQ:A306620 | KOSE:A322000 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 61.2% | 33.4% | 14.8% | 5.7% | 29.6% | -1.1% | ||
| 3Y CAGR | 2.9% | -12.1% | 12.7% | -1.5% | 27.9% | -10.7% | ||
| Latest Twelve Months | -50.2% | -17.2% | 38.7% | 18.6% | 20.4% | -22.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -43.5% | 9.2% | -5.7% | -0.4% | -7.7% | 1.3% | ||
| Prior Fiscal Year | 0.2% | 5.3% | -17.6% | -10.4% | -5.9% | -0.5% | ||
| Latest Fiscal Year | -42.7% | 5.2% | 1.0% | 10.6% | -1.6% | 0.0% | ||
| Latest Twelve Months | -42.7% | 5.2% | 1.0% | 10.6% | -1.6% | 0.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -2.0x | 43.8x | 6.6x | 7.0x | 24.8x | 13.3x | ||
| Price / LTM Sales | 0.3x | 3.7x | 0.2x | 2.0x | 0.9x | 0.8x | ||
| LTM P/E Ratio | -0.8x | 71.5x | 21.0x | 19.0x | -57.7x | 2804.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.9x | 3.7x | |||||
| Historical LTM P/S Ratio | 0.4x | 0.6x | 1.1x | |||||
| Selected Price / Sales Multiple | 0.8x | 0.9x | 0.9x | |||||
| (x) LTM Sales | 422,371 | 422,371 | 422,371 | |||||
| (=) Equity Value | 341,519 | 359,494 | 377,468 | |||||
| (/) Shares Outstanding | 11.2 | 11.2 | 11.2 | |||||
| Implied Value Range | 30,492.77 | 32,097.65 | 33,702.53 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 30,492.77 | 32,097.65 | 33,702.53 | 28,600.00 | ||||
| Upside / (Downside) | 6.6% | 12.2% | 17.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A066980 | A232140 | A092190 | A119830 | A306620 | A322000 | |
| Value of Common Equity | 59,947 | 788,177 | 149,478 | 124,475 | 94,338 | 320,320 | |
| (/) Shares Outstanding | 50.9 | 80.3 | 45.2 | 21.6 | 41.7 | 11.2 | |
| Implied Stock Price | 1,177.00 | 9,820.00 | 3,305.00 | 5,760.00 | 2,260.00 | 28,600.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,177.00 | 9,820.00 | 3,305.00 | 5,760.00 | 2,260.00 | 28,600.00 | |
| 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 | |