KG Eco Solution Co.,Ltd. (151860.KQ)

Industry: Auto - Manufacturers 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
HYUNDAI.BO	46	Hyundai Motor Indi	7,551	36.73	36.73	21.03	21.03	26.69	29.49
9863.HK	47	Zhejiang Leapmotor	6,751	-	-	-	-	-	-
BAJAJ-AUTO.BO	48	Bajaj Auto Limited	5,975	29.09	25.45	20.22	17.17	19.44	20.36
RIVN	49	Rivian Automotive,	5,835	-	-	-	-	-	-
600418.SS	50	Anhui Jianghuai Au	5,800	-	-	-	-	-	-
TVSMOTOR.BO	51	TVS Motor Company	5,405	62.30	38.14	26.77	20.40	26.37	11.55
000550.SZ	52	Jiangling Motors C	5,384	16.14	12.78	3.95	3.70	10.72	3.51
151860.KQ	53	KG Eco Solution Co	5,058	3.10	3.10	2.57	2.57	6.68	6.43
HEROMOTOCO.BO	54	Hero MotoCorp Limi	4,668	20.73	17.88	13.97	12.08	16.62	17.39
1619.KL	55	DRB-HICOM Berhad	4,088	43.48	43.48	2.53	2.53	10.49	9.88
TATAMOTORS.BO	56	Tata Motors Limite	3,974	228.90	228.90	50.30	50.30	20.31	41.62
TMPV.BO	57	Tata Motors Passen	3,974	228.90	228.90	50.30	50.30	20.31	41.62
H22.SI	58	Hong Leong Asia Lt	3,738	12.69	10.88	2.16	2.33	2.60	6.44
TOASO.IS	59	Tofas Türk Otomob	3,698	46.34	42.56	12.40	9.34	24.24	-
603529.SS	60	AIMA Technology Gr	3,582	12.56	9.84	13.11	10.45	12.63	10.85
600686.SS	61	Xiamen King Long M	3,533	24.72	24.72	23.72	8.24	25.62	32.23

Line Item	Trailing P/E	Forward P/E	Trailing EV/EBITDA	Forward EV/EBITDA	Trailing EV/EBIT	Forward EV/EBIT
Winsorized Median Multiple	26.90	25.08	13.54	9.89	18.03	11.55
Full Range Median Multiple	32.91	31.09	17.10	11.26	19.88	17.39
Industry Multiple	63.55	60.02	20.04	17.32	18.00	20.45
Market Implied Multiple	2.96	2.96	2.55	2.55	6.63	6.38
Company (151860.KQ) Multiple	3.10	3.10	2.57	2.57	6.68	6.43
(*) Net Income / EBITDA / Revenue	52	52	415	415	159	166
Winsorized Enterprise Value	N/A	N/A	5,620	4,106	2,874	1,914
Full Range Median Enterprise Value	N/A	N/A	7,096	4,675	3,169	2,880
(-) Net Debt	904	904	904	904	904	904
Winsorized Equity Value	1,392	1,298	4,715	3,202	1,970	1,010
Full Range Median Equity Value	1,703	1,608	6,192	3,771	2,265	1,976
(/) Shares Outstanding	0	0	0	0	0	0
Winsorized Fair Value	$48,970.68	$45,654.32	$165,912.26	$112,668.35	$69,322.56	$35,528.40
Full Range Median Fair Value	$59,904.08	$56,587.71	$217,865.25	$132,682.64	$79,676.63	$69,511.08
Current Price	$5,390.00	$5,390.00	$5,390.00	$5,390.00	$5,390.00	$5,390.00
Upside / Downside	808.55%	747.02%	2,978.15%	1,990.32%	1,186.13%	559.15%
Safety Margin	30.0%	30.0%	30.0%	30.0%	30.0%	30.0%
Buy Price	$34,279.48	$31,958.03	$116,138.58	$78,867.85	$48,525.79	$24,869.88
Buy / Don't Buy	BUY	BUY	BUY	BUY	BUY	BUY