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 | 3,5x - 3,9x | 3,7x |
| Selected Fwd Revenue Multiple | 0,9x - 1,0x | 1,0x |
| Fair Value | 6.882₩ - 7.431₩ | 7.156₩ |
| Upside | 1,0% - 9,1% | 5,1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| KEM Tech Corp. | A106080 | KOSDAQ:A106080 |
| Sensorview Co., LTD | A321370 | KOSDAQ:A321370 |
| Mobiis Co., Ltd. | A250060 | KOSDAQ:A250060 |
| Mirai Semiconductors Co., Ltd. | A254490 | KOSDAQ:A254490 |
| Welkeeps Hitech Co.,Ltd | A043590 | KOSDAQ:A043590 |
| GO Element Co., Ltd. | A311320 | KOSDAQ:A311320 |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| A106080 | A321370 | A250060 | A254490 | A043590 | A311320 | |||
| KOSDAQ:A106080 | KOSDAQ:A321370 | KOSDAQ:A250060 | KOSDAQ:A254490 | KOSDAQ:A043590 | KOSDAQ:A311320 | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | -24.3% | NM- | 50.2% | NM- | -15.4% | 6.2% | ||
| 3Y CAGR | -10.9% | 50.3% | 11.2% | 20.3% | -5.3% | 10.6% | ||
| Latest Twelve Months | 2601.5% | 84.4% | -21.7% | 10.5% | 47.5% | -25.4% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | -21.5% | -189.9% | -16.6% | 3.3% | -5.9% | 20.3% | ||
| Prior Fiscal Year | 4.1% | -213.2% | -20.4% | 4.0% | 2.2% | 25.5% | ||
| Latest Fiscal Year | -93.1% | -101.2% | -34.4% | 2.5% | -33.1% | 4.3% | ||
| Latest Twelve Months | -46.9% | -101.2% | -43.9% | 2.4% | -33.1% | 7.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 3.83x | 1.94x | 3.70x | 0.39x | 0.28x | 3.30x | ||
| EV / LTM EBIT | -8.2x | -1.9x | -8.4x | 16.3x | -0.8x | 41.6x | ||
| Price / LTM Sales | 3.11x | 2.07x | 4.40x | 0.33x | 0.57x | 4.36x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.28x | 1.94x | 3.83x | |||||
| Historical EV / LTM Revenue | 3.41x | 6.59x | 11.39x | |||||
| Selected EV / LTM Revenue | 3.51x | 3.70x | 3.88x | |||||
| (x) LTM Revenue | 19,706 | 19,706 | 19,706 | |||||
| (=) Implied Enterprise Value | 69,173 | 72,814 | 76,455 | |||||
| (-) Non-shareholder Claims * | 21,002 | 21,002 | 21,002 | |||||
| (=) Equity Value | 90,175 | 93,816 | 97,456 | |||||
| (/) Shares Outstanding | 12.6 | 12.6 | 12.6 | |||||
| Implied Value Range | 7,148.48 | 7,437.10 | 7,725.71 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 7,148.48 | 7,437.10 | 7,725.71 | 6,810.00 | ||||
| Upside / (Downside) | 5.0% | 9.2% | 13.4% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A106080 | A321370 | A250060 | A254490 | A043590 | A311320 | |
| Enterprise Value | 53,791 | 30,332 | 62,502 | 187,071 | 8,338 | 64,903 | |
| (+) Cash & Short Term Investments | 467 | 16,255 | 30,999 | 9,092 | 14,051 | 21,722 | |
| (+) Investments & Other | 0 | 534 | 4,520 | 0 | 6,807 | 33 | |
| (-) Debt | (10,574) | (14,902) | (888) | (39,944) | (12,186) | (754) | |
| (-) Other Liabilities | 0 | 0 | (15,747) | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | (7,122) | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 43,684 | 32,218 | 74,264 | 156,219 | 17,010 | 85,905 | |
| (/) Shares Outstanding | 25.1 | 26.3 | 31.9 | 14.4 | 26.7 | 12.6 | |
| Implied Stock Price | 1,738.00 | 1,223.00 | 2,325.00 | 10,820.00 | 637.00 | 6,810.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,738.00 | 1,223.00 | 2,325.00 | 10,820.00 | 637.00 | 6,810.00 | |
| 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 | |