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 | 0.8x - 0.9x | 0.9x |
| Historical Pb Multiple | 0.7x - 1.3x | 1.2x |
| Fair Value | ₩11,392 - ₩12,591 | ₩11,991 |
| Upside | 30.5% - 44.2% | 37.4% |
| Benchmarks | - | Full Ticker |
| DK-Lok Corporation | - | KOSDAQ:A105740 |
| Kishin Corporation | - | KOSE:A092440 |
| CS Holdings Co., Ltd. | - | KOSE:A000590 |
| SIMPAC Inc. | - | KOSE:A009160 |
| SAMYOUNG M-Tek Co., Ltd | - | KOSDAQ:A054540 |
| BMT Co., Ltd. | - | KOSDAQ:A086670 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A105740 | A092440 | A000590 | A009160 | A054540 | A086670 | |||
| KOSDAQ:A105740 | KOSE:A092440 | KOSE:A000590 | KOSE:A009160 | KOSDAQ:A054540 | KOSDAQ:A086670 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -24.2% | -35.2% | 21.5% | 23.7% | 33.8% | 19.3% | ||
| 3Y CAGR | -38.1% | -44.0% | 29.5% | -32.9% | -5.0% | 61.4% | ||
| Latest Twelve Months | -81.6% | -13.6% | 87.1% | 524.7% | -0.9% | -75.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.6% | 4.8% | 12.1% | 7.1% | 0.4% | 7.3% | ||
| Prior Fiscal Year | 10.4% | 3.0% | 8.1% | -1.1% | -9.1% | 10.6% | ||
| Latest Fiscal Year | 2.2% | 1.2% | 9.6% | 3.5% | 6.3% | 11.3% | ||
| Latest Twelve Months | 2.2% | 1.2% | 14.1% | 3.5% | 5.8% | 1.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 5.1% | 2.6% | 5.3% | 8.1% | 0.9% | 9.8% | ||
| Prior Fiscal Year | 9.4% | 1.7% | 3.2% | -1.1% | 9.3% | 14.8% | ||
| Latest Twelve Months | 1.6% | 0.6% | 7.1% | 4.6% | 8.5% | 3.4% | ||
| Next Fiscal Year | -56.7% | 1.5% | 5.1% | 18.6% | 12.5% | 8.2% | ||
| Two Fiscal Years Forward | -146.2% | 1.5% | 4.9% | 21.0% | 21.3% | 10.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.8x | 0.5x | 0.5x | 0.3x | 0.5x | 0.6x | ||
| Price / LTM EPS | 35.1x | 41.6x | 3.6x | 7.4x | 9.0x | 19.5x | ||
| Price / Book | 0.6x | 0.3x | 0.2x | 0.3x | 0.7x | 0.7x | ||
| Price / Fwd Book | 1.1x | 0.3x | 0.2x | 0.3x | 0.7x | 0.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.2x | 0.3x | 0.7x | |||||
| Historical P/B Ratio | 0.7x | 1.2x | 1.3x | |||||
| Selected P/B Multiple | 0.8x | 0.9x | 0.9x | |||||
| (x) Book Value | 122,951 | 122,951 | 122,951 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A105740 | A092440 | A000590 | A009160 | A054540 | A086670 | |
| Value of Common Equity | 75,857 | 65,700 | 73,722 | 204,596 | 56,101 | 79,663 | |
| (/) Shares Outstanding | 10.2 | 29.2 | 1.0 | 54.3 | 12.1 | 9.1 | |
| Implied Stock Price | 7,460.00 | 2,250.00 | 71,600.00 | 3,770.00 | 4,625.00 | 8,730.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7,460.00 | 2,250.00 | 71,600.00 | 3,770.00 | 4,625.00 | 8,730.00 | |
| 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 | |