Похоже, при загрузке страницы произошла ошибка.
Наша команда получила уведомление. Если проблема сохранится, свяжитесь с нами через виджет поддерж. по email.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Revenue Multiple | 0,8x - 0,9x | 0,8x |
| Selected Fwd Revenue Multiple | 0,8x - 0,9x | 0,9x |
| Fair Value | 2.607₩ - 2.856₩ | 2.732₩ |
| Upside | -5,9% - 3,1% | -1,4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| FOODWELL Co., Ltd. | A005670 | KOSDAQ:A005670 |
| Nongwoobio Co., Ltd. | A054050 | KOSDAQ:A054050 |
| Dongwoo Farm To Table Co ., Ltd | A088910 | KOSDAQ:A088910 |
| Nongshim Holdings Co.,Ltd. | A072710 | KOSE:A072710 |
| EASY BIO,Inc. | A353810 | KOSDAQ:A353810 |
| Daejoo Inc. | A003310 | KOSDAQ:A003310 |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| A005670 | A054050 | A088910 | A072710 | A353810 | A003310 | |||
| KOSDAQ:A005670 | KOSDAQ:A054050 | KOSDAQ:A088910 | KOSE:A072710 | KOSDAQ:A353810 | KOSDAQ:A003310 | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 13.7% | 3.6% | 2.3% | 8.3% | NM- | 4.7% | ||
| 3Y CAGR | 22.6% | 2.9% | 0.8% | 7.6% | 43.7% | 7.9% | ||
| Latest Twelve Months | 19.5% | 6.5% | -13.2% | 3.7% | 132.4% | 1.0% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 4.2% | 5.9% | 1.0% | 10.0% | 11.0% | 5.6% | ||
| Prior Fiscal Year | 3.6% | 6.6% | 4.9% | 9.8% | 12.5% | 7.3% | ||
| Latest Fiscal Year | 5.1% | 7.7% | -1.2% | 10.9% | 8.4% | 9.5% | ||
| Latest Twelve Months | 5.1% | 7.7% | -1.2% | 10.9% | 8.4% | 9.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 0.44x | 0.68x | 0.02x | 0.48x | 0.83x | 0.85x | ||
| EV / LTM EBIT | 8.6x | 8.8x | -1.8x | 4.4x | 9.8x | 8.9x | ||
| Price / LTM Sales | 0.17x | 0.81x | 0.16x | 0.38x | 0.45x | 0.92x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.02x | 0.48x | 0.83x | |||||
| Historical EV / LTM Revenue | 0.60x | 0.85x | 1.08x | |||||
| Selected EV / LTM Revenue | 0.77x | 0.81x | 0.85x | |||||
| (x) LTM Revenue | 106,039 | 106,039 | 106,039 | |||||
| (=) Implied Enterprise Value | 81,987 | 86,302 | 90,617 | |||||
| (-) Non-shareholder Claims * | 8,400 | 8,400 | 8,400 | |||||
| (=) Equity Value | 90,386 | 94,701 | 99,017 | |||||
| (/) Shares Outstanding | 35.4 | 35.4 | 35.4 | |||||
| Implied Value Range | 2,553.84 | 2,675.76 | 2,797.68 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,553.84 | 2,675.76 | 2,797.68 | 2,770.00 | ||||
| Upside / (Downside) | -7.8% | -3.4% | 1.0% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A005670 | A054050 | A088910 | A072710 | A353810 | A003310 | |
| Enterprise Value | 118,122 | 98,009 | (70,843) | (632,649) | 317,935 | 89,637 | |
| (+) Cash & Short Term Investments | 19,744 | 39,781 | 71,152 | 62,282 | 62,505 | 10,958 | |
| (+) Investments & Other | 1,037 | 3,594 | 77,797 | 1,013,504 | 7,696 | 4,758 | |
| (-) Debt | (71,485) | (23,606) | (29,246) | (140,289) | (209,628) | (7,317) | |
| (-) Other Liabilities | (19,993) | (755) | (117) | 0 | (4,828) | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 47,424 | 117,023 | 48,743 | 302,848 | 173,680 | 98,037 | |
| (/) Shares Outstanding | 9.4 | 16.0 | 25.7 | 4.6 | 33.1 | 35.4 | |
| Implied Stock Price | 5,030.00 | 7,300.00 | 1,895.00 | 65,300.00 | 5,250.00 | 2,770.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5,030.00 | 7,300.00 | 1,895.00 | 65,300.00 | 5,250.00 | 2,770.00 | |
| 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 | |