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 | 0.3x - 0.4x | 0.3x |
| Selected Fwd Ps Multiple | 0.1x - 0.1x | 0.1x |
| Fair Value | ₩7,454 - ₩8,239 | ₩7,846 |
| Upside | 54.3% - 70.6% | 62.5% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| EGTRONICS Co.,Ltd. | - | KOSDAQ:A377330 |
| LMS Co., Ltd. | - | KOSDAQ:A073110 |
| GnCenergy Co., Ltd | - | KOSDAQ:A119850 |
| NOVATECH Co., Ltd. | - | KOSDAQ:A285490 |
| VITZROCELL Co.,Ltd. | - | KOSDAQ:A082920 |
| Elentec Co., Ltd. | - | KOSDAQ:A054210 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A377330 | A073110 | A119850 | A285490 | A082920 | A054210 | |||
| KOSDAQ:A377330 | KOSDAQ:A073110 | KOSDAQ:A119850 | KOSDAQ:A285490 | KOSDAQ:A082920 | KOSDAQ:A054210 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | -16.1% | 6.1% | 20.3% | 9.6% | -5.3% | ||
| 3Y CAGR | NM- | -10.9% | 22.7% | -10.1% | 23.0% | -10.0% | ||
| Latest Twelve Months | 3.7% | -10.6% | 36.0% | -28.8% | 19.6% | -26.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -8.0% | -7.1% | 8.1% | 29.4% | 17.2% | 1.3% | ||
| Prior Fiscal Year | -7.3% | 0.3% | 6.8% | 32.1% | 20.5% | 2.8% | ||
| Latest Fiscal Year | -9.2% | -17.2% | 17.0% | 26.3% | 24.3% | 0.8% | ||
| Latest Twelve Months | -9.2% | -12.6% | 17.0% | 26.3% | 24.3% | 0.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -10.0x | 15.4x | 4.3x | 3.9x | 5.9x | 6.4x | ||
| Price / LTM Sales | 1.0x | 0.5x | 1.0x | 2.5x | 2.6x | 0.2x | ||
| LTM P/E Ratio | -11.1x | -7.7x | 5.9x | 9.5x | 10.7x | 28.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.5x | 1.0x | 2.6x | |||||
| Historical LTM P/S Ratio | 0.2x | 0.3x | 0.4x | |||||
| Selected Price / Sales Multiple | 0.3x | 0.3x | 0.4x | |||||
| (x) LTM Sales | 556,014 | 556,014 | 556,014 | |||||
| (=) Equity Value | 184,329 | 194,031 | 203,732 | |||||
| (/) Shares Outstanding | 24.9 | 24.9 | 24.9 | |||||
| Implied Value Range | 7,406.68 | 7,796.51 | 8,186.33 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 7,406.68 | 7,796.51 | 8,186.33 | 4,830.00 | ||||
| Upside / (Downside) | 53.3% | 61.4% | 69.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A377330 | A073110 | A119850 | A285490 | A082920 | A054210 | |
| Value of Common Equity | 38,162 | 35,633 | 225,663 | 150,293 | 545,955 | 120,204 | |
| (/) Shares Outstanding | 7.9 | 5.8 | 14.9 | 9.9 | 22.5 | 24.9 | |
| Implied Stock Price | 4,825.00 | 6,160.00 | 15,130.00 | 15,140.00 | 24,300.00 | 4,830.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4,825.00 | 6,160.00 | 15,130.00 | 15,140.00 | 24,300.00 | 4,830.00 | |
| 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 | |