ดูเหมือนว่ามีข้อผิดพลาดเกิดขึ้นขณะกำลังโหลดหน้าเพจนี้.
ทีมงานของเราได้รับแจ้งแล้วแต่กรุณาติดต่อเราด้วยการใช้ วิจิทบริการสนับสนุนทางอีเมล หากปัญหายังคงมีอยู่
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBIT Multiple | -53.7x - -59.4x | -56.6x |
| Selected Fwd EBIT Multiple | 47.8x - 52.8x | 50.3x |
| Fair Value | ₩262.56 - ₩315.14 | ₩288.85 |
| Upside | -16.9% - -0.3% | -8.6% |
| Benchmarks | Ticker | Full Ticker |
| G2Power Co. Ltd | A388050 | KOSDAQ:A388050 |
| IL Science Co., Ltd. | A307180 | KOSDAQ:A307180 |
| Atum Co.,Ltd | A355690 | KOSDAQ:A355690 |
| SDN Company., Ltd. | A099220 | KOSDAQ:A099220 |
| RS Automation Co.,Ltd. | A140670 | KOSDAQ:A140670 |
| CNPLUS Co., Ltd. | A115530 | KOSDAQ:A115530 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| A388050 | A307180 | A355690 | A099220 | A140670 | A115530 | ||
| KOSDAQ:A388050 | KOSDAQ:A307180 | KOSDAQ:A355690 | KOSDAQ:A099220 | KOSDAQ:A140670 | KOSDAQ:A115530 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | NM- | 39.6% | NM- | NM- | NM- | NM- | |
| 3Y CAGR | NM- | 24.4% | NM- | NM- | NM- | NM- | |
| Latest Twelve Months | 472.5% | 128.4% | 33.6% | 2.8% | -16.1% | -164.6% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 1.1% | -9.6% | -12.5% | -2.0% | -1.0% | -0.3% | |
| Prior Fiscal Year | -2.0% | -43.8% | -12.3% | -11.4% | -4.0% | 2.7% | |
| Latest Fiscal Year | 6.6% | 5.8% | -10.2% | -9.9% | -4.8% | -1.3% | |
| Latest Twelve Months | 6.6% | 5.8% | -10.2% | -9.9% | -4.8% | -1.3% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 1.66x | 1.79x | 1.36x | 1.09x | 1.82x | 0.81x | |
| EV / LTM EBITDA | 19.9x | 15.5x | -61.4x | -27.4x | -61.1x | 33.0x | |
| EV / LTM EBIT | 25.0x | 30.7x | -13.4x | -11.0x | -37.6x | -61.6x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -37.6x | -11.0x | 30.7x | ||||
| Historical EV / LTM EBIT | -96.5x | -24.6x | 28.5x | ||||
| Selected EV / LTM EBIT | -53.7x | -56.6x | -59.4x | ||||
| (x) LTM EBIT | (621) | (621) | (621) | ||||
| (=) Implied Enterprise Value | 33,381 | 35,138 | 36,894 | ||||
| (-) Non-shareholder Claims * | (16,107) | (16,107) | (16,107) | ||||
| (=) Equity Value | 17,273 | 19,030 | 20,787 | ||||
| (/) Shares Outstanding | 68.0 | 68.0 | 68.0 | ||||
| Implied Value Range | 254.16 | 280.01 | 305.86 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 254.16 | 280.01 | 305.86 | 316.00 | |||
| Upside / (Downside) | -19.6% | -11.4% | -3.2% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A388050 | A307180 | A355690 | A099220 | A140670 | A115530 | |
| Enterprise Value | 93,851 | 148,876 | 49,410 | 92,455 | 136,836 | 37,584 | |
| (+) Cash & Short Term Investments | 28,368 | 9,365 | 7,277 | 7,702 | 10,253 | 7,980 | |
| (+) Investments & Other | 102 | 7,329 | 555 | 33,856 | 1,651 | 565 | |
| (-) Debt | (1,435) | (86,612) | (19,441) | (68,986) | (21,618) | (24,652) | |
| (-) Other Liabilities | 0 | (5,808) | (1,210) | 954 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 120,886 | 73,150 | 36,592 | 65,981 | 127,122 | 21,476 | |
| (/) Shares Outstanding | 18.7 | 27.0 | 5.4 | 54.2 | 9.2 | 68.0 | |
| Implied Stock Price | 6,480.00 | 2,705.00 | 6,770.00 | 1,218.00 | 13,760.00 | 316.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 6,480.00 | 2,705.00 | 6,770.00 | 1,218.00 | 13,760.00 | 316.00 | |
| 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 | |