Sayfa yüklenirken bir hata oluştu.
Teknik ekibimiz bilgilendirildi, ancak sorunun devam etmesi durumunda lütfen e-posta destek widget ile bize ulaşın.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBIT Multiple | 13,2x - 14,6x | 13,9x |
| Selected Fwd EBIT Multiple | 8,6x - 9,5x | 9,0x |
| Fair Value | ₩2.553 - ₩2.702 | ₩2.628 |
| Upside | 23,6% - 30,9% | 27,2% |
| Benchmarks | Ticker | Full Ticker |
| Russell Co., Ltd. | A217500 | KOSDAQ:A217500 |
| WOT. Co., Ltd | A396470 | KOSDAQ:A396470 |
| ODTech Co., Ltd. | A080520 | KOSDAQ:A080520 |
| Vissem Electronics Co., Ltd. | A072950 | KOSDAQ:A072950 |
| Uniquest Corporation | A077500 | KOSE:A077500 |
| Pro2000 Co.,Ltd. | A321260 | KOSDAQ:A321260 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| A217500 | A396470 | A080520 | A072950 | A077500 | A321260 | ||
| KOSDAQ:A217500 | KOSDAQ:A396470 | KOSDAQ:A080520 | KOSDAQ:A072950 | KOSE:A077500 | KOSDAQ:A321260 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | -16.2% | NM- | NM- | 21.7% | 44.3% | -19.8% | |
| 3Y CAGR | -28.7% | -30.5% | NM- | 7.5% | 11.5% | -17.3% | |
| Latest Twelve Months | 121.4% | 250.9% | 13.4% | 57.1% | 8.7% | 163.9% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 7.6% | 17.7% | -5.5% | 4.1% | 4.5% | 5.8% | |
| Prior Fiscal Year | 4.2% | 11.4% | -16.3% | 4.9% | 5.1% | 4.4% | |
| Latest Fiscal Year | 5.5% | 13.4% | -16.9% | 5.9% | 4.8% | 3.2% | |
| Latest Twelve Months | 2.3% | 18.6% | -12.8% | 6.0% | 5.0% | 7.6% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.83x | 4.41x | -0.41x | 0.29x | 0.21x | 0.66x | |
| EV / LTM EBITDA | 17.3x | 22.3x | 7.7x | 3.9x | 4.1x | 6.1x | |
| EV / LTM EBIT | 35.5x | 23.7x | 3.2x | 4.8x | 4.3x | 8.8x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | 3.2x | 4.8x | 35.5x | ||||
| Historical EV / LTM EBIT | 14.0x | 22.8x | 27.3x | ||||
| Selected EV / LTM EBIT | 13.2x | 13.9x | 14.6x | ||||
| (x) LTM EBIT | 2,877 | 2,877 | 2,877 | ||||
| (=) Implied Enterprise Value | 38,076 | 40,080 | 42,084 | ||||
| (-) Non-shareholder Claims * | 31,074 | 31,074 | 31,074 | ||||
| (=) Equity Value | 69,151 | 71,155 | 73,159 | ||||
| (/) Shares Outstanding | 27.3 | 27.3 | 27.3 | ||||
| Implied Value Range | 2,533.13 | 2,606.55 | 2,679.96 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 2,533.13 | 2,606.55 | 2,679.96 | 2,065.00 | |||
| Upside / (Downside) | 22.7% | 26.2% | 29.8% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A217500 | A396470 | A080520 | A072950 | A077500 | A321260 | |
| Enterprise Value | 28,202 | 70,679 | (63,908) | 27,980 | 153,777 | 25,297 | |
| (+) Cash & Short Term Investments | 30,229 | 54,243 | 56,268 | 20,830 | 96,258 | 28,455 | |
| (+) Investments & Other | 273 | 8 | 47,658 | 2,038 | 6,490 | 2,926 | |
| (-) Debt | (6,928) | 0 | (5,639) | (6,101) | (127,508) | (307) | |
| (-) Other Liabilities | (1,070) | 0 | 0 | (928) | 800 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 50,706 | 124,930 | 34,379 | 43,818 | 129,817 | 56,371 | |
| (/) Shares Outstanding | 29.0 | 16.1 | 10.3 | 8.0 | 21.6 | 27.3 | |
| Implied Stock Price | 1,748.00 | 7,750.00 | 3,330.00 | 5,470.00 | 6,010.00 | 2,065.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,748.00 | 7,750.00 | 3,330.00 | 5,470.00 | 6,010.00 | 2,065.00 | |
| 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 | |