KPX Chemical Co.,Ltd. (025000.KS)

Industry: Chemicals Model: Peers Multiples Valuation

Valuation Snapshot

Ticker	Rank	Name	Rev TTM (M)	Trailing P/E	Forward P/E	Trailing EV/EBITDA	Forward EV/EBITDA	Trailing EV/EBIT	Forward EV/EBIT
603299.SS	149	Jiang Su Suyan Jin	661	15.83	12.92	10.91	10.21	26.30	11.17
GGC.BK	150	Global Green Chemi	651	-	-	27.46	38.04	-	11.14
4097.T	151	Koatsu Gas Kogyo C	638	11.75	10.78	3.78	3.50	8.20	6.16
600929.SS	152	Snowsky Salt Indus	632	-	-	23.12	23.20	-	393.66
BAYERCROP.BO	153	Bayer CropScience	617	35.50	35.92	29.56	30.40	27.58	19.57
603067.SS	154	Hubei Zhenhua Chem	609	25.28	19.57	18.27	14.32	26.02	17.83
357780.KQ	155	Soulbrain Co., Ltd	607	32.81	32.81	9.77	9.77	15.22	16.48
025000.KS	156	KPX Chemical Co.,L	600	3.50	3.42	1.87	1.71	5.34	6.91
000818.SZ	157	Hangjin Technology	598	-	-	100.98	121.12	74.83	-
017960.KS	158	Hankuk Carbon Co.,	590	24.86	24.36	11.42	10.35	13.51	13.81
LXU	159	LSB Industries, In	585	-	-	5.14	4.06	9.21	24.14
300180.SZ	160	Huafon Microfibre	580	303.50	418.84	33.81	37.66	445.96	578.82
014680.KS	161	Hansol Chemical Co	576	14.88	14.09	9.64	9.00	12.77	15.02
300568.SZ	162	Shenzhen Senior Te	553	149.14	119.83	40.47	30.14	1,007.61	224.99
ZUARI.BO	163	Zuari Agro Chemica	541	1.17	1.17	1.20	0.30	2.84	2.53
CINR	164	Sisecam Resources	540	9.23	9.52	7.27	7.49	8.88	11.58

Line Item	Trailing P/E	Forward P/E	Trailing EV/EBITDA	Forward EV/EBITDA	Trailing EV/EBIT	Forward EV/EBIT
Winsorized Median Multiple	15.83	14.09	10.91	10.21	13.51	14.41
Full Range Median Multiple	24.86	19.57	11.42	10.35	15.22	15.75
Industry Multiple	56.72	63.62	22.19	23.30	129.15	96.21
Market Implied Multiple	3.35	3.27	1.80	1.65	5.14	6.65
Company (025000.KS) Multiple	3.50	3.42	1.87	1.71	5.34	6.91
(*) Net Income / EBITDA / Revenue	41	42	92	101	32	25
Winsorized Enterprise Value	N/A	N/A	1,009	1,030	437	360
Full Range Median Enterprise Value	N/A	N/A	1,055	1,044	493	393
(-) Net Debt	28	28	28	28	28	28
Winsorized Equity Value	652	594	980	1,002	409	332
Full Range Median Equity Value	1,024	825	1,027	1,016	464	365
(/) Shares Outstanding	0	0	0	0	0	0
Winsorized Fair Value	$220,909.29	$201,301.29	$332,228.03	$339,468.47	$138,567.82	$112,376.86
Full Range Median Fair Value	$346,985.08	$279,568.33	$348,057.98	$344,196.92	$157,321.31	$123,677.63
Current Price	$46,700.00	$46,700.00	$46,700.00	$46,700.00	$46,700.00	$46,700.00
Upside / Downside	373.04%	331.05%	611.41%	626.91%	196.72%	140.64%
Safety Margin	30.0%	30.0%	30.0%	30.0%	30.0%	30.0%
Buy Price	$154,636.51	$140,910.90	$232,559.62	$237,627.93	$96,997.47	$78,663.80
Buy / Don't Buy	BUY	BUY	BUY	BUY	BUY	BUY