ดูเหมือนว่ามีข้อผิดพลาดเกิดขึ้นขณะกำลังโหลดหน้าเพจนี้.
ทีมงานของเราได้รับแจ้งแล้วแต่กรุณาติดต่อเราด้วยการใช้ วิจิทบริการสนับสนุนทางอีเมล หากปัญหายังคงมีอยู่
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Revenue Multiple | 0.5x - 0.6x | 0.6x |
| Selected Fwd Revenue Multiple | 0.5x - 0.6x | 0.5x |
| Fair Value | ₩1,329 - ₩1,483 | ₩1,406 |
| Upside | -12.3% - -2.1% | -7.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| iWIN CO.,LTD | A090150 | KOSDAQ:A090150 |
| Hwashin Precision Engineering Co., Ltd. | A126640 | KOSDAQ:A126640 |
| Hanjoo Light Metal Co., Ltd. | A198940 | KOSDAQ:A198940 |
| Ajin Electronic Components Co.,Ltd | A009320 | KOSE:A009320 |
| KB Autosys Co., Ltd. | A024120 | KOSDAQ:A024120 |
| Dgenx Co., Ltd. | A113810 | KOSDAQ:A113810 |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| A090150 | A126640 | A198940 | A009320 | A024120 | A113810 | |||
| KOSDAQ:A090150 | KOSDAQ:A126640 | KOSDAQ:A198940 | KOSE:A009320 | KOSDAQ:A024120 | KOSDAQ:A113810 | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 4.6% | 6.9% | NM- | NM- | 7.3% | 2.5% | ||
| 3Y CAGR | 9.6% | 8.1% | 9.9% | NM- | 17.3% | 11.4% | ||
| Latest Twelve Months | 10.2% | -10.5% | 13.5% | 26.5% | 3.2% | 4.3% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 4.0% | 2.2% | -1.8% | 2.7% | 1.6% | 2.8% | ||
| Prior Fiscal Year | 5.9% | 2.5% | -6.1% | 1.8% | 1.8% | 4.3% | ||
| Latest Fiscal Year | 5.0% | 0.4% | -3.5% | 4.1% | 2.4% | 6.2% | ||
| Latest Twelve Months | 5.0% | 0.4% | -3.5% | 4.1% | 2.4% | 6.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 0.63x | 0.03x | 0.43x | 0.56x | 0.57x | 0.60x | ||
| EV / LTM EBIT | 12.6x | 7.5x | -12.4x | 13.5x | 24.3x | 9.7x | ||
| Price / LTM Sales | 0.27x | 0.15x | 0.12x | 0.35x | 0.19x | 0.55x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.03x | 0.56x | 0.63x | |||||
| Historical EV / LTM Revenue | 0.50x | 0.56x | 0.62x | |||||
| Selected EV / LTM Revenue | 0.54x | 0.57x | 0.60x | |||||
| (x) LTM Revenue | 89,539 | 89,539 | 89,539 | |||||
| (=) Implied Enterprise Value | 48,259 | 50,799 | 53,339 | |||||
| (-) Non-shareholder Claims * | (4,276) | (4,276) | (4,276) | |||||
| (=) Equity Value | 43,984 | 46,523 | 49,063 | |||||
| (/) Shares Outstanding | 32.6 | 32.6 | 32.6 | |||||
| Implied Value Range | 1,348.03 | 1,425.87 | 1,503.72 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,348.03 | 1,425.87 | 1,503.72 | 1,515.00 | ||||
| Upside / (Downside) | -11.0% | -5.9% | -0.7% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A090150 | A126640 | A198940 | A009320 | A024120 | A113810 | |
| Enterprise Value | 74,950 | 10,077 | 107,290 | 80,218 | 120,859 | 53,707 | |
| (+) Cash & Short Term Investments | 6,672 | 27,731 | 12,339 | 2,895 | 10,047 | 10,660 | |
| (+) Investments & Other | 19,353 | 25,321 | 4 | 6,176 | 1,482 | 1,260 | |
| (-) Debt | (64,343) | (15,043) | (87,293) | (39,693) | (92,080) | (16,195) | |
| (-) Other Liabilities | (3,906) | 0 | 0 | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | (1,672) | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 32,726 | 48,086 | 30,668 | 49,596 | 40,308 | 49,431 | |
| (/) Shares Outstanding | 39.7 | 36.4 | 38.9 | 49.3 | 11.5 | 32.6 | |
| Implied Stock Price | 824.00 | 1,322.00 | 788.00 | 1,006.00 | 3,505.00 | 1,515.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 824.00 | 1,322.00 | 788.00 | 1,006.00 | 3,505.00 | 1,515.00 | |
| 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 | |