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 | 1.7x - 1.9x | 1.8x |
| Historical Pb Multiple | 1.2x - 3.2x | 2.0x |
| Fair Value | ₩1,153 - ₩1,275 | ₩1,214 |
| Upside | -42.3% - -36.2% | -39.2% |
| Benchmarks | - | Full Ticker |
| Saedong Co.,Ltd. | - | KOSDAQ:A053060 |
| iWIN CO.,LTD | - | KOSDAQ:A090150 |
| DAE-IL Corporation | - | KOSE:A092200 |
| CTR Mobility Co.,Ltd. | - | KOSE:A308170 |
| Hanjoo Light Metal Co., Ltd. | - | KOSDAQ:A198940 |
| Dgenx Co., Ltd. | - | KOSDAQ:A113810 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A053060 | A090150 | A092200 | A308170 | A198940 | A113810 | |||
| KOSDAQ:A053060 | KOSDAQ:A090150 | KOSE:A092200 | KOSE:A308170 | KOSDAQ:A198940 | KOSDAQ:A113810 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | 21.5% | ||
| Latest Twelve Months | -111.8% | 89.0% | -61.3% | 1.8% | 52.5% | 9.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.5% | -6.0% | -4.0% | -0.4% | -3.1% | 0.5% | ||
| Prior Fiscal Year | 5.6% | -4.1% | 0.4% | -3.8% | -6.9% | 4.9% | ||
| Latest Fiscal Year | 5.8% | -32.8% | 5.0% | -3.8% | -2.9% | 5.1% | ||
| Latest Twelve Months | -2.4% | -29.6% | 2.1% | -3.8% | -2.9% | 5.1% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -7.2% | -11.3% | -12.9% | -3.0% | -14.9% | 5.8% | ||
| Prior Fiscal Year | 29.7% | -61.3% | 31.1% | -17.9% | -40.8% | 24.7% | ||
| Latest Twelve Months | -3.2% | -10.1% | 10.0% | -21.2% | -17.3% | 23.1% | ||
| Next Fiscal Year | 19.8% | -169.7% | 21.8% | -11.3% | -10.5% | 13.6% | ||
| Two Fiscal Years Forward | 16.8% | 241.7% | 18.7% | -12.8% | -12.2% | 12.2% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.1x | 0.3x | 0.2x | 0.1x | 0.1x | 0.8x | ||
| Price / LTM EPS | -15.4x | -7.8x | 11.3x | -2.8x | -3.8x | 15.6x | ||
| Price / Book | 0.5x | 0.8x | 1.1x | 0.7x | 0.6x | 3.2x | ||
| Price / Fwd Book | 0.4x | 10.0x | 0.9x | 0.7x | 0.7x | 2.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 0.7x | 1.1x | |||||
| Historical P/B Ratio | 1.2x | 2.0x | 3.2x | |||||
| Selected P/B Multiple | 1.7x | 1.8x | 1.9x | |||||
| (x) Book Value | 22,178 | 22,178 | 22,178 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A053060 | A090150 | A092200 | A308170 | A198940 | A113810 | |
| Value of Common Equity | 17,904 | 30,303 | 156,921 | 46,494 | 28,450 | 65,191 | |
| (/) Shares Outstanding | 17.7 | 39.7 | 38.7 | 8.6 | 38.9 | 32.6 | |
| Implied Stock Price | 1,014.00 | 763.00 | 4,050.00 | 5,400.00 | 731.00 | 1,998.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,014.00 | 763.00 | 4,050.00 | 5,400.00 | 731.00 | 1,998.00 | |
| 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 | |