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 | 35.1x - 38.8x | 37.0x |
| Selected Fwd P/E Multiple | 19.4x - 21.4x | 20.4x |
| Fair Value | ₩2,147 - ₩2,373 | ₩2,260 |
| Upside | -5.0% - 5.0% | 0.0% |
| Benchmarks | - | Full Ticker |
| DK-Lok Corporation | - | KOSDAQ:A105740 |
| CS Holdings Co., Ltd. | - | KOSE:A000590 |
| Iljin Power Co., Ltd. | - | KOSDAQ:A094820 |
| Woojin Plaimm Co., Ltd. | - | KOSE:A049800 |
| BMT Co., Ltd. | - | KOSDAQ:A086670 |
| Kishin Corporation | - | KOSE:A092440 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A105740 | A000590 | A094820 | A049800 | A086670 | A092440 | |||
| KOSDAQ:A105740 | KOSE:A000590 | KOSDAQ:A094820 | KOSE:A049800 | KOSDAQ:A086670 | KOSE:A092440 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -24.2% | 21.5% | -9.6% | NM- | 19.3% | -35.2% | ||
| 3Y CAGR | -38.1% | 29.5% | -3.5% | -8.0% | 61.4% | -44.0% | ||
| Latest Twelve Months | -81.6% | 132.0% | 27.9% | -60.2% | -75.6% | -13.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.6% | 12.1% | 7.2% | 4.4% | 7.5% | 4.8% | ||
| Prior Fiscal Year | 10.4% | 8.1% | 8.0% | 8.6% | 10.6% | 3.0% | ||
| Latest Fiscal Year | 2.2% | 9.6% | 5.0% | 2.9% | 11.3% | 1.2% | ||
| Latest Twelve Months | 2.2% | 14.1% | 5.6% | -1.4% | 1.0% | 1.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 28.0x | -1.9x | 7.7x | 13.8x | 15.2x | 1.5x | ||
| Price / LTM Sales | 0.8x | 0.5x | 0.7x | 0.2x | 0.6x | 0.5x | ||
| LTM P/E Ratio | 37.1x | 3.5x | 11.9x | 16.5x | 62.4x | 44.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 3.5x | 16.5x | 62.4x | |||||
| Historical LTM P/E Ratio | 6.3x | 14.8x | 48.8x | |||||
| Selected P/E Multiple | 35.1x | 37.0x | 38.8x | |||||
| (x) LTM Net Income | 1,557 | 1,557 | 1,557 | |||||
| (=) Equity Value | 54,743 | 57,624 | 60,505 | |||||
| (/) Shares Outstanding | 29.2 | 29.2 | 29.2 | |||||
| Implied Value Range | 1,874.75 | 1,973.43 | 2,072.10 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,874.75 | 1,973.43 | 2,072.10 | 2,260.25 | ||||
| Upside / (Downside) | -17.1% | -12.7% | -8.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A105740 | A000590 | A094820 | A049800 | A086670 | A092440 | |
| Value of Common Equity | 78,806 | 73,104 | 131,185 | 40,200 | 82,400 | 65,999 | |
| (/) Shares Outstanding | 10.2 | 1.0 | 15.1 | 20.0 | 9.1 | 29.2 | |
| Implied Stock Price | 7,750.00 | 71,000.00 | 8,700.00 | 2,010.00 | 9,030.00 | 2,260.25 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7,750.00 | 71,000.00 | 8,700.00 | 2,010.00 | 9,030.00 | 2,260.25 | |
| 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 | |