Näyttää siltä, että tämän sivun lataamisen yhteydessä tapahtui virhe.
Tiimillemme on ilmoitettu, mutta ota meihin yhteyttä käyttämällä Sähköpostituen sovelma, mikäli ongelma jatkuu.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Revenue Multiple | 0,6x - 0,7x | 0,6x |
| Selected Fwd Revenue Multiple | 0,6x - 0,7x | 0,7x |
| Fair Value | ₩2.115 - ₩2.313 | ₩2.214 |
| Upside | 25,7% - 37,4% | 31,5% |
| 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 | 13.0% | 5.5% | 6.9% | 8.3% | NM- | 4.7% | ||
| 3Y CAGR | 18.5% | 1.5% | 8.1% | 7.6% | NM- | 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 | 0.43x | 0.70x | 0.03x | 0.48x | 0.79x | 0.48x | ||
| EV / LTM EBIT | 8.5x | 9.1x | -2.3x | 4.4x | 9.4x | 5.1x | ||
| Price / LTM Sales | 0.17x | 0.83x | 0.17x | 0.38x | 0.41x | 0.56x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.03x | 0.48x | 0.79x | |||||
| Historical EV / LTM Revenue | 0.48x | 0.85x | 1.08x | |||||
| Selected EV / LTM Revenue | 0.62x | 0.65x | 0.68x | |||||
| (x) LTM Revenue | 106,039 | 106,039 | 106,039 | |||||
| (=) Implied Enterprise Value | 65,371 | 68,811 | 72,252 | |||||
| (-) Non-shareholder Claims * | 8,400 | 8,400 | 8,400 | |||||
| (=) Equity Value | 73,770 | 77,211 | 80,651 | |||||
| (/) Shares Outstanding | 35.4 | 35.4 | 35.4 | |||||
| Implied Value Range | 2,084.36 | 2,181.57 | 2,278.78 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,084.36 | 2,181.57 | 2,278.78 | 1,683.00 | ||||
| Upside / (Downside) | 23.8% | 29.6% | 35.4% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A005670 | A054050 | A088910 | A072710 | A353810 | A003310 | |
| Enterprise Value | 117,132 | 101,055 | (69,042) | (629,403) | 303,642 | 51,166 | |
| (+) 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 | 46,434 | 120,069 | 50,543 | 306,094 | 159,387 | 59,565 | |
| (/) Shares Outstanding | 9.4 | 16.0 | 25.7 | 4.6 | 33.1 | 35.4 | |
| Implied Stock Price | 4,925.00 | 7,490.00 | 1,965.00 | 66,000.00 | 4,810.00 | 1,683.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4,925.00 | 7,490.00 | 1,965.00 | 66,000.00 | 4,810.00 | 1,683.00 | |
| 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 | |