Il semble qu'il y ait eu une erreur en essayant de charger cette page.
Notre équipe a été informée mais veuillez nous contacter en utilisant le widget support email si le problème persiste.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Revenue Multiple | 3,3x - 3,6x | 3,4x |
| Selected Fwd Revenue Multiple | 2,8x - 3,0x | 2,9x |
| Fair Value | 12.641₩ - 13.752₩ | 13.196₩ |
| Upside | -7,4% - 0,7% | -3,3% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Tokai Carbon Korea Co., Ltd. | A064760 | KOSDAQ:A064760 |
| Hana Materials Inc. | A166090 | KOSDAQ:A166090 |
| KNJ Co., Ltd. | A272110 | KOSDAQ:A272110 |
| Tfe Inc. | A425420 | KOSDAQ:A425420 |
| ISC Co., Ltd. | A095340 | KOSDAQ:A095340 |
| Koh Young Technology Inc. | A098460 | KOSDAQ:A098460 |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| A064760 | A166090 | A272110 | A425420 | A095340 | A098460 | |||
| KOSDAQ:A064760 | KOSDAQ:A166090 | KOSDAQ:A272110 | KOSDAQ:A425420 | KOSDAQ:A095340 | KOSDAQ:A098460 | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 10.0% | NM- | 2.0% | 13.1% | 14.8% | -1.8% | ||
| 3Y CAGR | 0.6% | NM- | 10.2% | 0.8% | 6.4% | -6.4% | ||
| Latest Twelve Months | 21.7% | 7.7% | 31.4% | -8.3% | 24.4% | -10.2% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 34.9% | 20.5% | 14.5% | 10.9% | 20.0% | 11.7% | ||
| Prior Fiscal Year | 29.4% | 17.7% | 22.1% | 11.5% | 7.7% | 9.1% | ||
| Latest Fiscal Year | 29.3% | 17.3% | 22.7% | 6.0% | 25.2% | 1.6% | ||
| Latest Twelve Months | 29.3% | 17.3% | 22.7% | 6.0% | 25.2% | 1.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 2.54x | 2.43x | 2.33x | 2.28x | 3.82x | 3.80x | ||
| EV / LTM EBIT | 8.7x | 14.1x | 10.3x | 38.2x | 15.2x | 231.4x | ||
| Price / LTM Sales | 3.57x | 2.20x | 2.06x | 2.58x | 5.74x | 4.47x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 2.28x | 2.43x | 3.82x | |||||
| Historical EV / LTM Revenue | 2.78x | 4.02x | 7.26x | |||||
| Selected EV / LTM Revenue | 3.27x | 3.44x | 3.61x | |||||
| (x) LTM Revenue | 202,538 | 202,538 | 202,538 | |||||
| (=) Implied Enterprise Value | 662,059 | 696,905 | 731,750 | |||||
| (-) Non-shareholder Claims * | 137,934 | 137,934 | 137,934 | |||||
| (=) Equity Value | 799,993 | 834,838 | 869,684 | |||||
| (/) Shares Outstanding | 66.0 | 66.0 | 66.0 | |||||
| Implied Value Range | 12,124.75 | 12,652.86 | 13,180.98 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 12,124.75 | 12,652.86 | 13,180.98 | 13,650.00 | ||||
| Upside / (Downside) | -11.2% | -7.3% | -3.4% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A064760 | A166090 | A272110 | A425420 | A095340 | A098460 | |
| Enterprise Value | 700,686 | 607,579 | 145,032 | 166,932 | 666,577 | 762,696 | |
| (+) Cash & Short Term Investments | 285,333 | 42,369 | 17,189 | 55,431 | 346,641 | 151,959 | |
| (+) Investments & Other | (0) | 77,143 | 27,405 | 726 | 8,299 | 1,520 | |
| (-) Debt | (649) | (178,697) | (61,608) | (32,995) | (20,466) | (15,545) | |
| (-) Other Liabilities | 0 | 0 | 0 | 0 | (353) | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 985,370 | 548,394 | 128,018 | 190,093 | 1,000,699 | 900,630 | |
| (/) Shares Outstanding | 11.7 | 19.4 | 7.8 | 11.0 | 20.5 | 66.0 | |
| Implied Stock Price | 84,400.00 | 28,250.00 | 16,380.00 | 17,220.00 | 48,900.00 | 13,650.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 84,400.00 | 28,250.00 | 16,380.00 | 17,220.00 | 48,900.00 | 13,650.00 | |
| 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 | |