このページの読み込み中にエラーが発生したようです.
当社チームに通知しましたが、問題が続くようでしたらEメールサポートウィジェットを使ってご連絡ください。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 12.8x - 14.2x | 13.5x |
| Selected Fwd P/E Multiple | 24.5x - 27.1x | 25.8x |
| Fair Value | ₩54,087 - ₩59,780 | ₩56,934 |
| Upside | 52.1% - 68.2% | 60.2% |
| Benchmarks | - | Full Ticker |
| ONEJOON Co., Ltd. | - | KOSDAQ:A382840 |
| COWINTECH Co. Ltd. | - | KOSDAQ:A282880 |
| SNT Energy Co., Ltd. | - | KOSE:A100840 |
| Nsys Co., Ltd. | - | KOSDAQ:A333620 |
| DYPNF Co.,Ltd | - | KOSDAQ:A104460 |
| YUNSUNG F&C Co.,Ltd | - | KOSDAQ:A372170 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A382840 | A282880 | A100840 | A333620 | A104460 | A372170 | |||
| KOSDAQ:A382840 | KOSDAQ:A282880 | KOSE:A100840 | KOSDAQ:A333620 | KOSDAQ:A104460 | KOSDAQ:A372170 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -1.1% | 17.5% | NM- | -11.3% | NM- | ||
| 3Y CAGR | 8.2% | 42.6% | 40.4% | -14.3% | -39.7% | NM- | ||
| Latest Twelve Months | 1024.3% | 37.1% | 52.4% | 290.3% | 648.6% | 234.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.1% | 6.9% | 6.9% | 8.5% | 4.0% | 9.2% | ||
| Prior Fiscal Year | 10.6% | 3.5% | 7.1% | 8.4% | -9.9% | 11.8% | ||
| Latest Fiscal Year | 4.1% | 6.6% | 11.8% | 4.4% | 4.0% | 7.8% | ||
| Latest Twelve Months | 13.5% | 6.6% | 11.8% | 12.3% | 7.5% | 9.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 3.0x | 24.1x | 19.6x | 4.6x | 6.0x | 6.1x | ||
| Price / LTM Sales | 0.9x | 0.6x | 2.0x | 1.4x | 0.7x | 0.8x | ||
| LTM P/E Ratio | 6.7x | 9.7x | 17.3x | 11.2x | 9.9x | 8.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 6.7x | 9.9x | 17.3x | |||||
| Historical LTM P/E Ratio | 86.9x | 86.9x | 86.9x | |||||
| Selected P/E Multiple | 12.8x | 13.5x | 14.2x | |||||
| (x) LTM Net Income | 34,745 | 34,745 | 34,745 | |||||
| (=) Equity Value | 446,431 | 469,927 | 493,423 | |||||
| (/) Shares Outstanding | 8.0 | 8.0 | 8.0 | |||||
| Implied Value Range | 55,950.37 | 58,895.13 | 61,839.88 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 55,950.37 | 58,895.13 | 61,839.88 | 35,550.00 | ||||
| Upside / (Downside) | 57.4% | 65.7% | 74.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A382840 | A282880 | A100840 | A333620 | A104460 | A372170 | |
| Value of Common Equity | 154,171 | 155,312 | 604,690 | 86,171 | 149,630 | 283,655 | |
| (/) Shares Outstanding | 15.2 | 11.2 | 19.8 | 10.3 | 9.7 | 8.0 | |
| Implied Stock Price | 10,150.00 | 13,810.00 | 30,600.00 | 8,340.00 | 15,480.00 | 35,550.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 10,150.00 | 13,810.00 | 30,600.00 | 8,340.00 | 15,480.00 | 35,550.00 | |
| 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 | |