Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start Trial
Multiples Valuation: Dongsung Chemical Co., Ltd.

Dongsung Chemical Co., Ltd. (102260.KS)

Industry: Chemicals Model: Peers Multiples Valuation

Valuation Snapshot

Winsorized Fair Value
Range (Low - High) $13,149.24 — $51,120.38
Selected (Average) $31,326.82
Upside to Live 661.28%
Full Range Fair Value
Range (Low - High) $15,398.33 — $52,445.52
Selected (Average) $34,127.66
Upside to Live 729.35%
Live Price $4,115.00

Industry Peers Data

TickerRankNameRev TTM (M) Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
600746.SS 123 Jiangsu SOPO Chemi 868 62.86 52.73 15.64 12.80 89.22 46.05
014830.KS 124 UNID Company Ltd. 859 6.60 6.60 3.95 3.85 8.94 7.16
603026.SS 125 Shida Shinghwa Adv 855 - - 153.56 203.66 - -
002206.SZ 126 Zhejiang Hailide N 844 13.00 11.02 10.83 10.32 14.14 11.64
003022.SZ 127 Levima Advanced Ma 833 104.94 118.66 40.73 42.07 116.65 114.96
GNFC.BO 128 Gujarat Narmada Va 833 11.35 10.80 6.30 5.75 17.36 25.81
DEEPAKNI.BO 129 Deepak Nitrite Lim 828 36.26 36.26 25.02 25.02 27.55 29.03
102260.KS 130 Dongsung Chemical 826 5.41 4.25 1.19 1.05 1.51 1.70
600389.SS 131 Nantong Jiangshan 803 23.51 21.53 19.70 18.70 39.66 19.22
069260.KS 132 TKG Huchems Co.,Lt 790 11.01 11.14 4.71 4.58 7.68 11.86
603379.SS 133 Zhejiang Sanmei Ch 771 19.85 13.32 14.87 10.25 11.52 10.21
4189.T 134 KH Neochem Co., Lt 768 10.80 9.05 5.95 5.10 11.44 7.15
000698.SZ 135 Shenyang Chemical 768 30.31 30.31 30.19 29.85 53.96 49.46
600301.SS 136 Guangxi Huaxi Nonf 760 35.00 17.85 14.49 6.30 19.92 7.73
002326.SZ 137 Zhejiang Yongtai T 749 - - 156.91 202.55 - -
1714.TW 138 Ho Tung Chemical C 728 18.31 24.40 2.67 3.06 4.63 8.21

Implied Valuation Analysis

Line Item Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
Winsorized Median Multiple18.3113.3214.4910.2514.1411.64
Full Range Median Multiple19.8517.8514.8710.3217.3611.86
Industry Multiple29.5227.9833.7038.9232.5126.81
Market Implied Multiple5.314.171.171.031.491.66
Company (102260.KS) Multiple5.414.251.191.051.511.70
(*) Net Income / EBITDA / Revenue26331181349383
Winsorized Enterprise ValueN/AN/A1,7041,3741,313965
Full Range Median Enterprise ValueN/AN/A1,7491,3841,612983
(-) Net Debt111111
Winsorized Equity Value4734381,7041,3731,312964
Full Range Median Equity Value5135881,7481,3831,611982
(/) Shares Outstanding000000
Winsorized Fair Value$14,201.22$13,149.24$51,120.38$41,198.99$39,370.53$28,920.54
Full Range Median Fair Value$15,398.33$17,629.05$52,445.52$41,494.75$48,336.92$29,461.41
Current Price$4,115.00$4,115.00$4,115.00$4,115.00$4,115.00$4,115.00
Upside / Downside245.11%219.54%1,142.29%901.19%856.76%602.81%
Safety Margin30.0%30.0%30.0%30.0%30.0%30.0%
Buy Price$9,940.85$9,204.47$35,784.27$28,839.29$27,559.37$20,244.38
Buy / Don't BuyBUYBUYBUYBUYBUYBUY