Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | -55.1x - -60.9x | -58.0x |
| Selected Fwd P/E Multiple | -61.2x - -67.6x | -64.4x |
| Fair Value | ₩5,209 - ₩5,758 | ₩5,484 |
| Upside | -52.3% - -47.2% | -49.7% |
| Benchmarks | - | Full Ticker |
| KEM Tech Corp. | - | KOSDAQ:A106080 |
| Mirai Semiconductors Co., Ltd. | - | KOSDAQ:A254490 |
| Sensorview Co., LTD | - | KOSDAQ:A321370 |
| UTI Inc. | - | KOSDAQ:A179900 |
| SEMCNS Co., Ltd. | - | KOSDAQ:A252990 |
| PEMTRON Corporation | - | KOSDAQ:A168360 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A106080 | A254490 | A321370 | A179900 | A252990 | A168360 | |||
| KOSDAQ:A106080 | KOSDAQ:A254490 | KOSDAQ:A321370 | KOSDAQ:A179900 | KOSDAQ:A252990 | KOSDAQ:A168360 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | 42.9% | NM- | ||
| 3Y CAGR | NM- | 8.2% | NM- | NM- | -34.7% | NM- | ||
| Latest Twelve Months | -133.0% | 56.3% | 2.7% | 23.1% | 353.2% | -126.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -90.9% | 2.1% | -201.6% | -50.4% | 16.7% | 6.1% | ||
| Prior Fiscal Year | 5.0% | 2.7% | -216.6% | -32.0% | -4.2% | 9.7% | ||
| Latest Fiscal Year | -134.9% | 1.3% | -114.3% | -150.8% | 6.2% | -3.3% | ||
| Latest Twelve Months | -63.1% | 1.4% | -114.3% | -214.7% | 6.2% | -3.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -11.3x | 16.1x | -2.3x | -14.0x | 25.7x | -107.8x | ||
| Price / LTM Sales | 3.2x | 0.3x | 2.1x | 20.3x | 4.9x | 4.1x | ||
| LTM P/E Ratio | -5.1x | 23.6x | -1.9x | -16.5x | 79.3x | -121.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -16.5x | -1.9x | 79.3x | |||||
| Historical LTM P/E Ratio | -121.7x | 9.7x | 30.1x | |||||
| Selected P/E Multiple | -55.1x | -58.0x | -60.9x | |||||
| (x) LTM Net Income | (1,908) | (1,908) | (1,908) | |||||
| (=) Equity Value | 105,063 | 110,593 | 116,122 | |||||
| (/) Shares Outstanding | 21.3 | 21.3 | 21.3 | |||||
| Implied Value Range | 4,935.25 | 5,195.00 | 5,454.75 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4,935.25 | 5,195.00 | 5,454.75 | 10,910.00 | ||||
| Upside / (Downside) | -54.8% | -52.4% | -50.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A106080 | A254490 | A321370 | A179900 | A252990 | A168360 | |
| Value of Common Equity | 45,192 | 160,117 | 33,298 | 375,978 | 263,038 | 232,255 | |
| (/) Shares Outstanding | 25.1 | 14.4 | 26.3 | 17.5 | 58.4 | 21.3 | |
| Implied Stock Price | 1,798.00 | 11,090.00 | 1,264.00 | 21,500.00 | 4,505.00 | 10,910.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,798.00 | 11,090.00 | 1,264.00 | 21,500.00 | 4,505.00 | 10,910.00 | |
| 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 | |