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 Pb Multiple | 0.6x - 0.7x | 0.6x |
| Historical Pb Multiple | 0.4x - 0.7x | 0.5x |
| Fair Value | 4,945₩ - 5,465₩ | 5,205₩ |
| Upside | 26.8% - 40.1% | 33.5% |
| Benchmarks | - | Full Ticker |
| Yellow Balloon Tour Co., Ltd. | - | KOSDAQ:A104620 |
| Very Good Tour Co., Ltd. | - | KOSDAQ:A094850 |
| Me2on Co., Ltd. | - | KOSDAQ:A201490 |
| Lotte Tour Development Co., Ltd. | - | KOSE:A032350 |
| Namhwa Industrial Co., Ltd. | - | KOSDAQ:A111710 |
| Mona Yongpyong Co.,Ltd | - | KOSE:A070960 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A104620 | A094850 | A201490 | A032350 | A111710 | A070960 | |||
| KOSDAQ:A104620 | KOSDAQ:A094850 | KOSDAQ:A201490 | KOSE:A032350 | KOSDAQ:A111710 | KOSE:A070960 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 5.7% | NM- | -6.2% | NM- | 33.2% | -0.4% | ||
| 3Y CAGR | NM- | NM- | -9.3% | NM- | 38.7% | NM- | ||
| Latest Twelve Months | -343.5% | 188.1% | -55.2% | 54.6% | -38.1% | 481.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -132.6% | -17.0% | 20.2% | -167.8% | 53.3% | -3.6% | ||
| Prior Fiscal Year | -109.4% | -89.7% | 7.7% | -122.3% | 67.8% | -8.5% | ||
| Latest Fiscal Year | 6.0% | 10.5% | 7.1% | -64.5% | 71.6% | 4.7% | ||
| Latest Twelve Months | -2.4% | 9.4% | 4.4% | -22.3% | 63.2% | 6.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -16.4% | -1.5% | 9.6% | -92.3% | 8.3% | -0.7% | ||
| Prior Fiscal Year | -63.2% | -15.9% | 7.8% | -154.2% | 10.1% | -3.2% | ||
| Latest Twelve Months | -8.2% | 8.8% | 3.2% | -42.6% | 6.0% | 4.9% | ||
| Next Fiscal Year | 651.8% | 25.8% | 7.1% | -290.9% | 9.9% | 3.3% | ||
| Two Fiscal Years Forward | -23.6% | 21.2% | 7.1% | 62.7% | 9.2% | 7.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.6x | 1.0x | 0.5x | 1.4x | 5.0x | 0.7x | ||
| Price / LTM EPS | -24.4x | 10.5x | 12.0x | -6.1x | 9.4x | 9.8x | ||
| Price / Book | 2.1x | 0.9x | 0.4x | 1.7x | 0.6x | 0.5x | ||
| Price / Fwd Book | -1.0x | 0.7x | 0.4x | -48.0x | 0.5x | 0.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 0.9x | 2.1x | |||||
| Historical P/B Ratio | 0.4x | 0.5x | 0.7x | |||||
| Selected P/B Multiple | 0.6x | 0.6x | 0.7x | |||||
| (x) Book Value | 391,595 | 391,595 | 391,595 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A104620 | A094850 | A201490 | A032350 | A111710 | A070960 | |
| Value of Common Equity | 75,725 | 75,739 | 53,304 | 615,665 | 102,528 | 184,487 | |
| (/) Shares Outstanding | 15.8 | 13.4 | 30.4 | 76.2 | 20.6 | 47.3 | |
| Implied Stock Price | 4,780.00 | 5,660.00 | 1,754.00 | 8,080.00 | 4,980.00 | 3,900.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4,780.00 | 5,660.00 | 1,754.00 | 8,080.00 | 4,980.00 | 3,900.00 | |
| 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 | |