이 페이지를 로드하는 동안 오류가 발생한 것 같습니다.
지원팀에 전달되었습니다. 만약 문제가 지속될 경우 이메일 지원 위젯을 통해 다시 문의 부탁드립니다.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Revenue Multiple | 1.4x - 1.5x | 1.4x |
| Selected Fwd Revenue Multiple | 2.0x - 2.3x | 2.1x |
| Fair Value | ₩46,448 - ₩51,315 | ₩48,881 |
| Upside | 48.6% - 64.2% | 56.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| ONEJOON Co., Ltd. | A382840 | KOSDAQ:A382840 |
| COWINTECH Co. Ltd. | A282880 | KOSDAQ:A282880 |
| SNT Energy Co., Ltd. | A100840 | KOSE:A100840 |
| Nsys Co., Ltd. | A333620 | KOSDAQ:A333620 |
| DYPNF Co.,Ltd | A104460 | KOSDAQ:A104460 |
| YUNSUNG F&C Co.,Ltd | A372170 | KOSDAQ:A372170 |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| A382840 | A282880 | A100840 | A333620 | A104460 | A372170 | |||
| KOSDAQ:A382840 | KOSDAQ:A282880 | KOSE:A100840 | KOSDAQ:A333620 | KOSDAQ:A104460 | KOSDAQ:A372170 | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 10.0% | 21.8% | 6.6% | 14.6% | 11.2% | NM- | ||
| 3Y CAGR | 34.1% | 32.0% | 19.8% | 13.8% | 41.3% | NM- | ||
| Latest Twelve Months | 9.2% | -27.3% | -8.6% | 22.8% | 95.1% | -13.3% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 7.2% | 6.9% | 6.4% | 13.3% | 4.9% | 10.6% | ||
| Prior Fiscal Year | 2.8% | 6.8% | 6.5% | 3.6% | 6.2% | 8.5% | ||
| Latest Fiscal Year | 6.0% | 1.5% | 7.6% | 16.6% | 8.7% | 11.8% | ||
| Latest Twelve Months | 6.0% | 1.5% | 7.6% | 16.6% | 8.7% | 11.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 0.55x | 0.86x | 1.93x | 0.77x | 0.46x | 0.91x | ||
| EV / LTM EBIT | 9.1x | 58.5x | 25.5x | 4.7x | 5.3x | 7.8x | ||
| Price / LTM Sales | 0.91x | 0.58x | 2.10x | 1.21x | 0.51x | 0.92x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.46x | 0.77x | 1.93x | |||||
| Historical EV / LTM Revenue | 0.91x | 2.26x | 3.61x | |||||
| Selected EV / LTM Revenue | 1.36x | 1.43x | 1.50x | |||||
| (x) LTM Revenue | 271,333 | 271,333 | 271,333 | |||||
| (=) Implied Enterprise Value | 369,014 | 388,436 | 407,858 | |||||
| (-) Non-shareholder Claims * | 1,692 | 1,692 | 1,692 | |||||
| (=) Equity Value | 370,706 | 390,127 | 409,549 | |||||
| (/) Shares Outstanding | 8.0 | 8.0 | 8.0 | |||||
| Implied Value Range | 46,459.88 | 48,893.98 | 51,328.08 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 46,459.88 | 48,893.98 | 51,328.08 | 31,250.00 | ||||
| Upside / (Downside) | 48.7% | 56.5% | 64.2% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A382840 | A282880 | A100840 | A333620 | A104460 | A372170 | |
| Enterprise Value | 82,193 | 210,906 | 565,507 | 48,631 | 129,527 | 247,654 | |
| (+) Cash & Short Term Investments | 38,095 | 66,246 | 52,825 | 23,665 | 64,402 | 15,500 | |
| (+) Investments & Other | 28,917 | 28,417 | 2,216 | 12,554 | 3,778 | 11,373 | |
| (-) Debt | (13,261) | (60,159) | (4,001) | (8,483) | (53,974) | (25,182) | |
| (-) Other Liabilities | 0 | (104,044) | 0 | (12) | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 135,944 | 141,367 | 616,547 | 76,355 | 143,734 | 249,345 | |
| (/) Shares Outstanding | 15.2 | 11.2 | 19.8 | 10.3 | 9.7 | 8.0 | |
| Implied Stock Price | 8,950.00 | 12,570.00 | 31,200.00 | 7,390.00 | 14,870.00 | 31,250.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8,950.00 | 12,570.00 | 31,200.00 | 7,390.00 | 14,870.00 | 31,250.00 | |
| 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 | |