Er is iets misgegaan bij het laden van deze pagina.
Ons team heeft al een melding ontvangen, maar neem vooral contact op via de widget e-mailondersteuning als het probleem aanhoudt.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBITDA Multiple | 6,4x - 7,0x | 6,7x |
| Selected Fwd EBITDA Multiple | 5,0x - 5,6x | 5,3x |
| Fair Value | ₩3.205 - ₩3.655 | ₩3.430 |
| Upside | 25,2% - 42,8% | 34,0% |
| Benchmarks | Ticker | Full Ticker |
| Choheung Corporation | A002600 | KOSE:A002600 |
| Dong Won Fisheries Co., Ltd. | A030720 | KOSE:A030720 |
| Hantop Inc. | A002680 | KOSDAQ:A002680 |
| Korea Industrial Co., Ltd. | A002140 | KOSE:A002140 |
| Sempio Foods Company | A248170 | KOSE:A248170 |
| JUNGDAWN Co., Ltd. | A208140 | KOSDAQ:A208140 |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| A002600 | A030720 | A002680 | A002140 | A248170 | A208140 | ||
| KOSE:A002600 | KOSE:A030720 | KOSDAQ:A002680 | KOSE:A002140 | KOSE:A248170 | KOSDAQ:A208140 | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | NM- | -17.3% | NM- | 15.2% | -8.7% | 18.4% | |
| 3Y CAGR | 6.5% | -6.0% | NM- | 31.7% | -9.8% | -6.4% | |
| Latest Twelve Months | 22.6% | 137.3% | 661.0% | 46.3% | 2.8% | -48.1% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 7.1% | 0.7% | -4.2% | 4.6% | 11.1% | 13.9% | |
| Prior Fiscal Year | 6.1% | -12.6% | 0.6% | 4.0% | 7.4% | 22.8% | |
| Latest Fiscal Year | 7.1% | 3.6% | 5.3% | 6.0% | 7.2% | 12.1% | |
| Latest Twelve Months | 7.1% | 3.6% | 5.3% | 6.0% | 7.2% | 12.1% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.58x | 0.15x | 0.97x | 0.48x | 0.33x | 0.65x | |
| EV / LTM EBITDA | 8.2x | 4.2x | 18.3x | 8.0x | 4.6x | 5.4x | |
| EV / LTM EBIT | 11.9x | 5.3x | 21.5x | 10.5x | 20.7x | 8.0x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | 4.2x | 8.0x | 18.3x | ||||
| Historical EV / LTM EBITDA | 2.4x | 4.8x | 28.6x | ||||
| Selected EV / LTM EBITDA | 6.4x | 6.7x | 7.0x | ||||
| (x) LTM EBITDA | 21,941 | 21,941 | 21,941 | ||||
| (=) Implied Enterprise Value | 139,783 | 147,140 | 154,497 | ||||
| (-) Non-shareholder Claims * | (34,764) | (34,764) | (34,764) | ||||
| (=) Equity Value | 105,020 | 112,377 | 119,734 | ||||
| (/) Shares Outstanding | 32.7 | 32.7 | 32.7 | ||||
| Implied Value Range | 3,213.15 | 3,438.25 | 3,663.34 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 3,213.15 | 3,438.25 | 3,663.34 | 2,560.00 | |||
| Upside / (Downside) | 25.5% | 34.3% | 43.1% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A002600 | A030720 | A002680 | A002140 | A248170 | A208140 | |
| Enterprise Value | 246,821 | 27,850 | 82,137 | 148,616 | 132,418 | 118,435 | |
| (+) Cash & Short Term Investments | 53,538 | 21,553 | 10,673 | 18,986 | 57,085 | 32,133 | |
| (+) Investments & Other | 709 | 12,859 | 3,197 | 32,498 | 1,112 | 2,160 | |
| (-) Debt | (201,888) | (39,412) | (73,437) | (134,440) | (72,339) | (68,112) | |
| (-) Other Liabilities | 0 | 0 | 227 | 460 | 0 | (945) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 99,180 | 22,850 | 22,797 | 66,119 | 118,275 | 83,672 | |
| (/) Shares Outstanding | 0.6 | 4.7 | 31.0 | 24.7 | 4.6 | 32.7 | |
| Implied Stock Price | 165,300.00 | 4,910.00 | 735.00 | 2,680.00 | 25,900.00 | 2,560.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 165,300.00 | 4,910.00 | 735.00 | 2,680.00 | 25,900.00 | 2,560.00 | |
| 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 | |