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 | 0.8x |
| Historical Pb Multiple | 0.5x - 2.0x | 1.0x |
| Fair Value | ₩5,100 - ₩5,636 | ₩5,368 |
| Upside | 55.0% - 71.3% | 63.2% |
| Benchmarks | - | Full Ticker |
| Nuintek Co.,Ltd. | - | KOSDAQ:A012340 |
| Robostar Co., Ltd. | - | KOSDAQ:A090360 |
| VC Inc. | - | KOSDAQ:A365900 |
| Woojin Inc. | - | KOSE:A105840 |
| FOCUS HNS Co., Ltd. | - | KOSDAQ:A331380 |
| Ymc Co., Ltd. | - | KOSDAQ:A155650 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A012340 | A090360 | A365900 | A105840 | A331380 | A155650 | |||
| KOSDAQ:A012340 | KOSDAQ:A090360 | KOSDAQ:A365900 | KOSE:A105840 | KOSDAQ:A331380 | KOSDAQ:A155650 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | -4.5% | NM- | NM- | 4.8% | -13.6% | ||
| Latest Twelve Months | 48.8% | 219.7% | 51.0% | 16.6% | -546.4% | -50.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -6.6% | -1.2% | -4.3% | 10.2% | 2.5% | 6.0% | ||
| Prior Fiscal Year | -16.2% | 0.7% | -32.2% | 9.0% | 4.4% | 6.7% | ||
| Latest Fiscal Year | -8.3% | 2.5% | -13.3% | 9.7% | 4.2% | 4.0% | ||
| Latest Twelve Months | -8.3% | 2.5% | -13.3% | 9.7% | -8.4% | 4.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -20.6% | -1.5% | 1.5% | 7.5% | 12.2% | 11.3% | ||
| Prior Fiscal Year | -51.1% | 0.8% | -27.3% | 7.2% | 11.1% | 12.4% | ||
| Latest Twelve Months | -22.9% | 2.4% | -16.2% | 7.6% | -18.8% | 5.9% | ||
| Next Fiscal Year | #NUM! | 9.3% | 49.4% | 7.0% | 28.1% | 9.1% | ||
| Two Fiscal Years Forward | -29.3% | 8.5% | -228.7% | 6.9% | 32.1% | 8.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.3x | 2.4x | 0.6x | 1.0x | 0.7x | 0.3x | ||
| Price / LTM EPS | -3.7x | 97.2x | -4.3x | 10.2x | -8.5x | 8.6x | ||
| Price / Book | 0.9x | 2.3x | 0.7x | 0.7x | 1.5x | 0.5x | ||
| Price / Fwd Book | 0.9x | 2.1x | 0.5x | 0.7x | 2.2x | 0.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.7x | 0.9x | 2.3x | |||||
| Historical P/B Ratio | 0.5x | 1.0x | 2.0x | |||||
| Selected P/B Multiple | 0.8x | 0.8x | 0.9x | |||||
| (x) Book Value | 114,529 | 114,529 | 114,529 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A012340 | A090360 | A365900 | A105840 | A331380 | A155650 | |
| Value of Common Equity | 23,619 | 216,450 | 26,061 | 136,544 | 39,544 | 58,337 | |
| (/) Shares Outstanding | 50.9 | 9.8 | 7.3 | 19.8 | 22.1 | 17.7 | |
| Implied Stock Price | 464.00 | 22,200.00 | 3,565.00 | 6,890.00 | 1,787.00 | 3,290.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 464.00 | 22,200.00 | 3,565.00 | 6,890.00 | 1,787.00 | 3,290.00 | |
| 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 | |