加载页面时好像出了点问题.
我们的团队已经注意到了，但如果问题仍然存在，请使用电子邮件支持小工具联系我们。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 15.6x - 17.2x | 16.4x |
| Selected Fwd P/E Multiple | 12.0x - 13.2x | 12.6x |
| Fair Value | 11,033₩ - 12,194₩ | 11,613₩ |
| Upside | 32.4% - 46.4% | 39.4% |
| Benchmarks | - | Full Ticker |
| Pamtek Co., Ltd. | - | KOSDAQ:A271830 |
| WOORIM POWER TRAIN SOLUTION Co., Ltd. | - | KOSDAQ:A101170 |
| Komelon Corporation | - | KOSDAQ:A049430 |
| Samick THK Co., Ltd. | - | KOSE:A004380 |
| JVM Co., Ltd. | - | KOSDAQ:A054950 |
| Nsys Co., Ltd. | - | KOSDAQ:A333620 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A271830 | A101170 | A049430 | A004380 | A054950 | A333620 | |||
| KOSDAQ:A271830 | KOSDAQ:A101170 | KOSDAQ:A049430 | KOSE:A004380 | KOSDAQ:A054950 | KOSDAQ:A333620 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 4.6% | NM- | 26.3% | NM- | ||
| 3Y CAGR | NM- | NM- | 7.6% | NM- | 36.0% | -14.3% | ||
| Latest Twelve Months | 0.8% | 117.7% | 74.7% | -92.7% | 72.2% | 290.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.3% | 2.2% | 22.4% | 2.0% | 10.9% | 8.5% | ||
| Prior Fiscal Year | 16.6% | 7.5% | 19.1% | 4.9% | 11.1% | 8.4% | ||
| Latest Fiscal Year | 7.8% | 8.8% | 21.7% | 0.3% | 16.7% | 4.4% | ||
| Latest Twelve Months | 7.6% | 7.0% | 29.2% | 0.1% | 20.0% | 12.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 7.9x | 8.3x | -0.1x | 18.9x | 4.9x | 4.7x | ||
| Price / LTM Sales | 0.5x | 1.0x | 1.4x | 0.7x | 1.7x | 1.4x | ||
| LTM P/E Ratio | 7.1x | 14.4x | 4.6x | 588.8x | 8.4x | 11.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 4.6x | 8.4x | 588.8x | |||||
| Historical LTM P/E Ratio | 15.5x | 53.5x | 366.2x | |||||
| Selected P/E Multiple | 15.6x | 16.4x | 17.2x | |||||
| (x) LTM Net Income | 7,568 | 7,568 | 7,568 | |||||
| (=) Equity Value | 117,893 | 124,098 | 130,303 | |||||
| (/) Shares Outstanding | 10.3 | 10.3 | 10.3 | |||||
| Implied Value Range | 11,410.22 | 12,010.76 | 12,611.29 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 11,410.22 | 12,010.76 | 12,611.29 | 8,330.00 | ||||
| Upside / (Downside) | 37.0% | 44.2% | 51.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A271830 | A101170 | A049430 | A004380 | A054950 | A333620 | |
| Value of Common Equity | 44,739 | 73,618 | 99,098 | 235,566 | 267,217 | 86,067 | |
| (/) Shares Outstanding | 28.7 | 13.2 | 9.0 | 20.7 | 11.5 | 10.3 | |
| Implied Stock Price | 1,559.00 | 5,570.00 | 11,030.00 | 11,380.00 | 23,200.00 | 8,330.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,559.00 | 5,570.00 | 11,030.00 | 11,380.00 | 23,200.00 | 8,330.00 | |
| 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 | |