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 Pb Multiple | 0.3x - 0.3x | 0.3x |
| Historical Pb Multiple | 0.2x - 0.7x | 0.4x |
| Fair Value | ₩98,114 - ₩108,442 | ₩103,278 |
| Upside | 55.7% - 72.1% | 63.9% |
| Benchmarks | - | Full Ticker |
| Trinseo PLC | - | NYSE:TSE |
| Formosa Chemicals & Fibre Corporation | 132,600.0% | TWSE:1326 |
| DuPont de Nemours, Inc. | - | NYSE:DD |
| Shanghai Pret Composites Co., Ltd. | 232,400.0% | SZSE:002324 |
| Indorama Ventures Public Company Limited | - | SET:IVL |
| Lotte Chemical Corporation | - | KOSE:A011170 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| TSE | 1326 | DD | 2324 | IVL | A011170 | |||
| NYSE:TSE | TWSE:1326 | NYSE:DD | SZSE:002324 | SET:IVL | KOSE:A011170 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -57.8% | NM- | 45.3% | NM- | NM- | ||
| 3Y CAGR | NM- | -78.5% | -13.8% | 5.8% | NM- | NM- | ||
| Latest Twelve Months | 50.3% | -95.6% | 50.4% | -39.0% | -77.2% | -3318.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -4.9% | 5.9% | 17.0% | 4.6% | 1.5% | 1.6% | ||
| Prior Fiscal Year | -19.1% | 2.6% | 4.1% | 3.0% | -2.1% | -0.3% | ||
| Latest Fiscal Year | -9.9% | 0.1% | 6.0% | 5.4% | -3.8% | -8.4% | ||
| Latest Twelve Months | -9.9% | 0.1% | 6.0% | 3.5% | -3.8% | -8.4% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -293.4% | 4.9% | 1.3% | 8.9% | 3.8% | 1.7% | ||
| Prior Fiscal Year | -333.7% | 2.6% | 1.9% | 7.4% | -6.6% | -0.3% | ||
| Latest Twelve Months | NM | 0.1% | 3.1% | 6.3% | -14.1% | -11.4% | ||
| Next Fiscal Year | 20.0% | 1.7% | 7.7% | 8.1% | 8.5% | -2.7% | ||
| Two Fiscal Years Forward | 9.6% | 2.7% | 8.2% | 12.8% | 12.4% | -0.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.0x | 0.4x | 2.5x | 1.3x | 0.2x | 0.1x | ||
| Price / LTM EPS | -0.4x | 401.6x | 42.3x | 38.1x | -5.4x | -1.6x | ||
| Price / Book | -0.2x | 0.6x | 1.3x | 2.4x | 0.9x | 0.2x | ||
| Price / Fwd Book | -0.2x | 0.6x | 1.3x | 2.3x | 1.0x | 0.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -0.2x | 0.9x | 2.4x | |||||
| Historical P/B Ratio | 0.2x | 0.4x | 0.7x | |||||
| Selected P/B Multiple | 0.3x | 0.3x | 0.3x | |||||
| (x) Book Value | 14,352,322 | 14,352,322 | 14,352,322 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | TSE | 1326 | DD | 2324 | IVL | A011170 | |
| Value of Common Equity | 134 | 161,725 | 31,304 | 10,545 | 112,852 | 2,656,530 | |
| (/) Shares Outstanding | 35.5 | 5,849.0 | 418.0 | 1,098.5 | 5,614.6 | 42.2 | |
| Implied Stock Price | 3.78 | 27.65 | 74.88 | 9.60 | 20.10 | 63,000.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3.78 | 27.65 | 74.88 | 9.60 | 20.10 | 63,000.00 | |
| Trading Currency | USD | TWD | USD | CNY | THB | KRW | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |