라파스

주가

14,860.00 KRW

적정가치

12,711.31 KRW

Multiples Valuation: Price / Book

주가

14,860.00 KRW

적정가치

12,711.31 KRW

상승 여력 있음

-17.1%

Price / Book Multiple

Fair Value

Benchmark Editor


Select Price / Book Ratio

	Benchmark Companies
	A123330	A214420	A227610	A241710	A439090	A214260
	KOSDAQ:A123330	KOSE:A214420	KOSDAQ:A227610	KOSDAQ:A241710	KOSDAQ:A439090	KOSDAQ:A214260
Historical Net Income Growth
5Y CAGR	NM-	NM-	NM-	20.0%	NM-	NM-
3Y CAGR	NM-	NM-	NM-	104.2%	NM-	NM-
Latest Twelve Months	271.5%	89.3%	-2640.1%	98.2%	96.3%	45.8%

Historical Net Income Profit Margin
5 Year Average Margin	-12.0%	-8.3%	-28.8%	3.7%	14.1%	-18.7%
Prior Fiscal Year	-15.7%	-0.1%	-0.8%	0.7%	17.0%	-36.0%
Latest Fiscal Year	15.2%	2.5%	-19.5%	4.7%	11.1%	-31.5%
Latest Twelve Months	15.2%	3.3%	-19.5%	6.9%	12.6%	-40.3%

Return on Equity
5 Year Average Margin	-11.9%	-10.5%	-47.6%	6.9%	18.3%	-11.5%
Prior Fiscal Year	-32.1%	-0.1%	-1.4%	1.8%	33.2%	-25.0%
Latest Twelve Months	44.9%	6.2%	-27.3%	19.4%	15.8%	-16.2%
Next Fiscal Year	53.1%	15.6%	-16.3%	20.6%	23.6%	#NUM!
Two Fiscal Years Forward	36.4%	19.6%	-1.2%	21.1%	25.5%	-54.5%

Current Trading Multiples
Price / LTM Sales	3.6x	1.2x	0.9x	0.9x	2.4x	4.8x
Price / LTM EPS	23.7x	34.9x	-4.6x	13.4x	18.9x	-27.5x
Price / Book	8.1x	2.1x	1.3x	2.4x	2.8x	4.5x
Price / Fwd Book	4.7x	1.9x	1.5x	2.3x	2.5x	4.9x


	Low	Mid	High

Benchmark P/B Ratio	1.3x	2.4x	8.1x
Historical P/B Ratio	2.8x	4.5x	8.0x

Selected P/B Multiple	3.5x	3.6x	3.8x
(x) Book Value	29,362	29,362	29,362

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	A123330	A214420	A227610	A241710	A439090	A214260

Value of Common Equity	178,794	210,104	30,450	476,328	304,799	128,902
(/) Shares Outstanding	7.8	23.9	35.4	10.7	16.4	8.4
Implied Stock Price	22,850.00	8,790.00	859.00	44,600.00	18,610.00	15,330.00
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	22,850.00	8,790.00	859.00	44,600.00	18,610.00	15,330.00

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

로딩 에러