Founder/CEO of ROK Advisory, ROK Advisory LLC

Ken S. Kim

Founder/CEO of ROK Advisory

ROK Advisory LLC

ROK is an independent research advisory firm. We guide you to minimize the information gap between foreign and local investors in Northeast Asia with a focus in Korea, Taiwan and Japan.

Independent Research Advisory Firm

Event-Driven

<p>is <a href="https://www.smartkarma.com/entities/lg-electronics-inc" target="_blank" data-smartkarma-citation="entities:8814:1" rel="noopener">LG Electronics (066570 KS)</a> overvalued or undervalued?   It depends on the what investors see as the right comps and given the current situation regards to <a href="https://www.smartkarma.com/entities/didi-chuxing-inc" target="_blank" data-smartkarma-citation="entities:27467:1" rel="noopener">DiDi Chuxing (DIDI US)</a> ,  there is a growing possibility that <a href="https://www.smartkarma.com/entities/apple-inc" target="_blank" data-smartkarma-citation="entities:666:1" rel="noopener">Apple Inc (AAPL US)</a> looks to diversify away from <a href="https://www.smartkarma.com/entities/hon-hai-precision-industry-co-ltd" target="_blank" data-smartkarma-citation="entities:745:1" rel="noopener">Hon Hai Precision Industry (2317 TT)</a> sooner versus later. </p>

is LG Electronics (066570 KS) overvalued or undervalued?   It depends on the what investors see as the right comps and given the current situation regards to DiDi Chuxing (DIDI US) ,  there is a growing possibility that Apple Inc (AAPL US) looks to diversify away from Hon Hai Precision Industry (2317 TT) sooner versus later. 

Does LG Group Hold Leverage over Apple and Not the Other Way Around?

Korea / Special Sits, Pairs, Index Rebalancing, Clepsydra Capital

Sanghyun Park

Korea / Special Sits, Pairs, Index Rebalancing

Clepsydra Capital

Investigate special situations, pairs, and index rebalancing trades in Korea.

<p>The last remaining step in the LG Group split is the exchange of shares between the major shareholders, as the largest shareholder of LX Holdings is still LG Group Chairman Koo Kwang-mo.</p><p>The stake exchange method is highly likely to be cross-trading through after-hours trading. This is the method used when the GS group was separated from the LG group. GS Group started to exchange shares one month after being separated from LG Group in 2004. Therefore, the market expects that the share exchange between LG and LX Holdings will also start in the not-too-distant future.</p><h2><strong>Then, the key is the difference in value that occurs during the exchange of shares.</strong></h2><p>The shares to be exchanged are an 8.32% stake in LG Holdings owned by LX Chairman Koo Bon-joon and his son and a 47.57% stake in LX Holdings owned by LG Chairman Koo Kwang-mo and other family members.</p><table class="table table-striped">
<colgroup>
<col width="100">
<col width="100">
<col width="100">
</colgroup>
<tbody>
<tr>
<td data-sheets-value='{"1":2,"2":"Major shareholding"}'>Major shareholding</td>
<td style="text-align: right;" data-sheets-value='{"1":2,"2":"LG Corp"}' data-sheets-formula='=googlefinance(R[1]C[0], "name")'>LG Corp</td>
<td style="text-align: right;" data-sheets-value='{"1":2,"2":"LX Holdings Corp"}' data-sheets-formula='=googlefinance(R[1]C[0], "name")'>LX Holdings Corp</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"Market cap"}'>Market cap</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":16123.3517825}' data-sheets-numberformat='{"1":2,"2":"₩#,##0.0B"}' data-sheets-formula="=R[-2]C[0]*R[-1]C[0]/1000000000">₩16,123.4B</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":861.971797}' data-sheets-numberformat='{"1":2,"2":"₩#,##0.0B"}' data-sheets-formula="=R[-2]C[0]*R[-1]C[0]/1000000000">₩862.0B</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"Koo Kwang-mo"}'>Koo Kwang-mo</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":0.1595}' data-sheets-numberformat='{"1":3,"2":"0.00%","3":1}'>15.95%</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":0.1595}' data-sheets-numberformat='{"1":3,"2":"0.00%","3":1}'><strong>15.95%</strong></td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"- Market value"}'>- Market value</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":2571.67460930875}' data-sheets-numberformat='{"1":2,"2":"₩#,##0.0B"}' data-sheets-formula='=googlefinance(R2C[0], "shares")*googlefinance(R2C[0], "price")/1000000000*R[-1]C[0]'>₩2,571.7B</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":137.48450162150002}' data-sheets-numberformat='{"1":2,"2":"₩#,##0.0B"}' data-sheets-formula='=googlefinance(R2C[0], "shares")*googlefinance(R2C[0], "price")/1000000000*R[-1]C[0]'><strong>₩137.5B</strong></td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"The other family members"}'>The other family members</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":0.2162}' data-sheets-numberformat='{"1":3,"2":"0.00%","3":1}' data-sheets-formula="=45.89%-R[-2]C[0]-R[2]C[0]">21.62%</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":0.2162}' data-sheets-numberformat='{"1":3,"2":"0.00%","3":1}' data-sheets-formula="=45.89%-R[-2]C[0]-R[2]C[0]"><strong>21.62%</strong></td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"- Market value"}'>- Market value</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":3485.8686553765}' data-sheets-numberformat='{"1":2,"2":"₩#,##0.0B"}' data-sheets-formula='=googlefinance(R2C[0], "shares")*googlefinance(R2C[0], "price")/1000000000*R[-1]C[0]'>₩3,485.9B</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":186.3583025114}' data-sheets-numberformat='{"1":2,"2":"₩#,##0.0B"}' data-sheets-formula='=googlefinance(R2C[0], "shares")*googlefinance(R2C[0], "price")/1000000000*R[-1]C[0]'><strong>₩186.4B</strong></td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"Koo Bon-joon &amp; his son"}'>Koo Bon-joon &amp; his son</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":0.0832}' data-sheets-numberformat='{"1":3,"2":"0.00%","3":1}' data-sheets-formula="=7.72%+0.6%"><strong>8.32%</strong></td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":0.0832}' data-sheets-numberformat='{"1":3,"2":"0.00%","3":1}' data-sheets-formula="=7.72%+0.6%">8.32%</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"- Market value"}'>- Market value</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":1341.462868304}' data-sheets-numberformat='{"1":2,"2":"₩#,##0.0B"}' data-sheets-formula='=googlefinance(R2C[0], "shares")*googlefinance(R2C[0], "price")/1000000000*R[-1]C[0]'><strong>₩1,341.5B</strong></td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":71.7160535104}' data-sheets-numberformat='{"1":2,"2":"₩#,##0.0B"}' data-sheets-formula='=googlefinance(R2C[0], "shares")*googlefinance(R2C[0], "price")/1000000000*R[-1]C[0]'>₩71.7B</td>
</tr>
<tr><td colspan="3"><strong> </strong></td></tr>
<tr>
<td><strong>Swap target</strong></td>
<td style="text-align: right;"><strong>₩1,341.5B</strong></td>
<td style="text-align: right;"><strong>₩323.8B</strong></td>
</tr>
<tr><td colspan="3" data-sheets-value='{"1":2,"2":"Source: KRX FIND"}'>Source: KRX FIND</td></tr>
</tbody>
</table><p>These are ₩1,341.5B and ₩323.8B, respectively. The difference in value is ₩1,024.2B. According to the Fair Trade Act, LX Chairman Koo Bon-joon can hold less than 3% in LG Holdings. So, if Chairman Koo Bon-joon decides to hold a 3% stake in LG Holdings, the difference in value at the time of the exchange of shares will be ₩533.9B.</p><table class="table table-striped">
<colgroup>
<col width="100">
<col width="100">
</colgroup>
<tbody>
<tr><td colspan="2" rowspan="1" data-sheets-value='{"1":2,"2":"Koo Bon-joon needs to buy"}'>LX Holdings stake that Koo Bon-joon needs to buy</td></tr>
<tr>
<td data-sheets-value='{"1":2,"2":"Koo Kwang-mo"}'>Koo Kwang-mo</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":137.48450162150002}' data-sheets-numberformat='{"1":2,"2":"₩#,##0.0B"}' data-sheets-formula="=R[-8]C[1]">₩137.5B</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"The other family members"}'>The other family members</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":186.3583025114}' data-sheets-numberformat='{"1":2,"2":"₩#,##0.0B"}' data-sheets-formula="=R[-7]C[1]">₩186.4B</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":" - Total"}'>- Total</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":323.8428041329}' data-sheets-numberformat='{"1":2,"2":"₩#,##0.0B"}' data-sheets-formula="=sum(R[-2]C[0]:R[-1]C[0])">₩323.8B</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"Difference"}'><strong>Difference</strong></td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":1017.6200641711}' data-sheets-numberformat='{"1":2,"2":"₩#,##0.0B"}' data-sheets-formula="=R[-7]C[0]-R[-1]C[0]"><strong>₩1,017.6B</strong></td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":" - Keeping a 3% stake"}'><strong>Difference if keeps a 3% stake in LG Holdings</strong></td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":533.9195106960999}' data-sheets-numberformat='{"1":2,"2":"₩#,##0.0B"}' data-sheets-formula="=(R[-14]C[0]*(R[-9]C[0]-3%))-R[-2]C[0]"><strong>₩533.9B</strong></td>
</tr>
<tr><td colspan="2" rowspan="1" data-sheets-value='{"1":2,"2":"Source: KRX"}'>Source: KRX</td></tr>
</tbody>
</table>

The last remaining step in the LG Group split is the exchange of shares between the major shareholders, as the largest shareholder of LX Holdings is still LG Group Chairman Koo Kwang-mo.The stake exchange method is highly likely to be cross-trading through after-hours trading. This is the method used when the GS group was separated from the LG group. GS Group started to exchange shares one month after being separated from LG Group in 2004. Therefore, the market expects that the share exchange between LG and LX Holdings will also start in the not-too-distant future.Then, the key is the difference in value that occurs during the exchange of shares.The shares to be exchanged are an 8.32% stake in LG Holdings owned by LX Chairman Koo Bon-joon and his son and a 47.57% stake in LX Holdings owned by LG Chairman Koo Kwang-mo and other family members.







Major shareholding
LG Corp
LX Holdings Corp


Market cap
₩16,123.4B
₩862.0B


Koo Kwang-mo
15.95%
15.95%


- Market value
₩2,571.7B
₩137.5B


The other family members
21.62%
21.62%


- Market value
₩3,485.9B
₩186.4B


Koo Bon-joon &amp; his son
8.32%
8.32%


- Market value
₩1,341.5B
₩71.7B

 

Swap target
₩1,341.5B
₩323.8B

Source: KRX FIND

These are ₩1,341.5B and ₩323.8B, respectively. The difference in value is ₩1,024.2B. According to the Fair Trade Act, LX Chairman Koo Bon-joon can hold less than 3% in LG Holdings. So, if Chairman Koo Bon-joon decides to hold a 3% stake in LG Holdings, the difference in value at the time of the exchange of shares will be ₩533.9B.





LX Holdings stake that Koo Bon-joon needs to buy

Koo Kwang-mo
₩137.5B


The other family members
₩186.4B


- Total
₩323.8B


Difference
₩1,017.6B


Difference if keeps a 3% stake in LG Holdings
₩533.9B

Source: KRX



LG Corp: Major Shareholder Stock Swap Situation Checkup

Korea/Asia, Events, IPOs, Douglas Research Advisory

Douglas Kim

Korea/Asia, Events, IPOs

Equity Capital Markets

<div class="content-highlight"><p><a href="https://www.reuters.com/article/lg-energy-solution-ipo/update-3-lg-energy-moves-ahead-on-skorea-ipo-that-ifr-says-may-raise-10-12-bln-idUSL2N2NQ0HI" target="_blank" rel="noopener">LG Energy Solution</a> is getting ready for an IPO in Korea in 2H 2021. LG Energy Solution is expected to be the largest IPO in Korea this year. It is expected that LG Energy Solution (LGES) could raise $10 billion to $12 billion, which would be the biggest ever IPO offering in Korea. The biggest ever IPO (in terms of amount raised) in Korea was Samsung Life IPO when it raised $4.4 billion in 2010. <a href="https://www.smartkarma.com/entities/coupang" target="_blank" data-smartkarma-citation="entities:28425:1" rel="noopener">Coupang (CPNG US)</a> recently raised $4.6 billion in the United States this year. </p></div>

LG Energy Solution is getting ready for an IPO in Korea in 2H 2021. LG Energy Solution is expected to be the largest IPO in Korea this year. It is expected that LG Energy Solution (LGES) could raise $10 billion to $12 billion, which would be the biggest ever IPO offering in Korea. The biggest ever IPO (in terms of amount raised) in Korea was Samsung Life IPO when it raised $4.4 billion in 2010. Coupang (CPNG US) recently raised $4.6 billion in the United States this year. 

Initial Thoughts on the LG Energy Solution IPO

<p>In this insight, we discuss about the ways to think about and value the "core businesses" of LG Corp and Korean holding companies. These core businesses of the holdcos often include dividends, brand use fees, and rental income. We provide several scenarios in our analysis, in terms of different time frames, M&amp;As, and company splits. <strong>We use LG Corp as our main example. </strong></p><div class="content-highlight">
<p>Our updated valuation analysis of LG Corp suggests an implied NAV of 21.9 trillion won (139,192 won per share). This represents a 38.5% upside from current price. To value LG Corp, we used the current market value of its publicly listed stocks such as LG Chem and LG H&amp;H. </p>
<p>From 19 November 2020 to 1 June 2021, the biggest difference is LG Corp's stake in LG Electronics which rose to 8.4 trillion won (as of 1 June 2021), up 70% from 19 November 2020. LX Holdings related entities including LX International, Hausys, and Silicon Works are no longer included. We have also applied a 50% holdco discount to value LG Corp. </p>
</div>

In this insight, we discuss about the ways to think about and value the "core businesses" of LG Corp and Korean holding companies. These core businesses of the holdcos often include dividends, brand use fees, and rental income. We provide several scenarios in our analysis, in terms of different time frames, M&amp;As, and company splits. We use LG Corp as our main example. 
Our updated valuation analysis of LG Corp suggests an implied NAV of 21.9 trillion won (139,192 won per share). This represents a 38.5% upside from current price. To value LG Corp, we used the current market value of its publicly listed stocks such as LG Chem and LG H&amp;H. 
From 19 November 2020 to 1 June 2021, the biggest difference is LG Corp's stake in LG Electronics which rose to 8.4 trillion won (as of 1 June 2021), up 70% from 19 November 2020. LX Holdings related entities including LX International, Hausys, and Silicon Works are no longer included. We have also applied a 50% holdco discount to value LG Corp. 


How to Think About & Value "Core Busineses" Of LG Corp & Korean Holdcos

<p>LG Corp's 3-day correction puts the price ratio to its synthetic 21.83% below the 180-day high. It is now pretty much at the 180-day mean. </p><section class="figure"><figure class="editor-figure mceNonEditable"><img src="https://static-prod.smartkarma.com/images/media/000/210/322/original/LG+Corp+vs+Synthetic+Subsidiary.png?1622503301" class="editor-image img-responsive" data-smartkarma-image-id="210322"></figure></section><table class="table table-striped">
<colgroup>
<col width="70">
<col width="70">
</colgroup>
<tbody>
<tr><td colspan="2" data-sheets-value='{"1":2,"2":"LG Corp"}' data-sheets-formula="=R[-80]C[0]">LG Corp</td></tr>
<tr>
<td data-sheets-value='{"1":2,"2":"Current sigma on a 20-day moving average"}'>Current sigma on a 20-day moving average</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":-2.7385958489570132}' data-sheets-numberformat='{"1":2,"2":"#,##0.00","3":1}' data-sheets-formula='=indirect("$B"&amp;R[8]C[0])'>-2.74σ</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"%Δ to 180-day mean"}' data-sheets-numberformat='{"1":4,"2":"[$₩]#,##0"}'><strong>Price ratio %Δ to 180-day mean</strong></td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":0.026883633025444442}' data-sheets-numberformat='{"1":3,"2":"0.00%","3":1}' data-sheets-formula='=indirect("$B"&amp;R[6]C[0])'><strong>+2.69%</strong></td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"%Δ to 180-day high"}' data-sheets-numberformat='{"1":4,"2":"[$₩]#,##0"}'><strong>Price ratio %Δ to 180-day high</strong></td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":-0.21831222028206346}' data-sheets-numberformat='{"1":3,"2":"0.00%","3":1}' data-sheets-formula='=indirect("$C"&amp;R[5]C[0])'><strong>-21.83%</strong></td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"%Δ to 180-day low"}' data-sheets-numberformat='{"1":4,"2":"[$₩]#,##0"}'>Price ratio %Δ to 180-day low</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":0.20080215233447854}' data-sheets-numberformat='{"1":3,"2":"0.00%","3":1}' data-sheets-formula='=indirect("$D"&amp;R[4]C[0])'>+20.08%</td>
</tr>
<tr><td colspan="2" data-sheets-value='{"1":2,"2":"Source: KRX"}'>Source: KRX</td></tr>
</tbody>
</table><p>LG Corp is now at a 71.34% discount to its NAV. LX Holdings is also pushed down to a 40.78% discount to the NAV with a 3-day price correction of 56.72% from the base price.</p><table class="table table-striped">
<colgroup>
<col width="100">
<col width="100">
<col width="100">
</colgroup>
<tbody>
<tr>
<td data-sheets-value='{"1":2,"2":"NAV"}' data-sheets-note="Sang Hyun Park: Cases when a company's net cash position and the value of its publically traded interests are worth more than its market cap create the opportunity of a stub trade, in which investors can take a view that the company's core business will rise by shorting the minority stakes whilst going long the underlying. Such an opportunity has arisen in the wake of the Alibaba listing which has seen early investing company Yahoo trade at a discount to the value of its stake in Alibaba.">NAV</td>
<td style="text-align: right;" data-sheets-value='{"1":2,"2":"LG Corp"}' data-sheets-numberformat='[null,2,"#,##0",1]' data-sheets-formula="=R[-12]C[0]">LG Corp</td>
<td style="text-align: right;" data-sheets-value='{"1":2,"2":"LX Holdings Corp"}' data-sheets-numberformat='[null,2,"#,##0",1]' data-sheets-formula="=R[-12]C[5]">LX Holdings Corp</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"Value of listed holdings"}'>Value of listed holdings</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":38492.822249340556}' data-sheets-numberformat='[null,2,"₩#,##0.0B",1]' data-sheets-formula="=SUM(R[31]C[2]:R[36]C[2])">₩38,492.8B</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":1157.0833809438}' data-sheets-numberformat='[null,2,"₩#,##0.0B",1]' data-sheets-formula="=SUM(R[27]C[7]:R[29]C[7])">₩1,157.1B</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":" - % of Holdco market cap"}'>- % of Holdco market cap</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":2.6578371305170547}' data-sheets-numberformat='[null,3,"0.00%",1]' data-sheets-formula="=R[-1]C[0]/((R[-12]C[0]*R[-15]C[0])/1000000000)">265.78%</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":1.3852747681580349}' data-sheets-numberformat='[null,3,"0.00%",1]' data-sheets-formula="=R[-1]C[0]/((R[-12]C[5]*R[-15]C[5])/1000000000)">138.53%</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"Value of unlisted holdings"}'>Value of unlisted holdings</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":2516.349}' data-sheets-numberformat='[null,2,"₩#,##0.0B",1]' data-sheets-formula="=SUM(R[35]C[2]:R[36]C[2])">₩2,516.3B</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":115.35}' data-sheets-numberformat='[null,2,"₩#,##0.0B",1]' data-sheets-formula="=SUM(R[28]C[7])">₩115.4B</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"Stub value"}'>Stub value</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":-26526.4093797853}' data-sheets-numberformat='[null,2,"₩#,##0.0B",1]' data-sheets-formula="=(R[-14]C[0]*R[-17]C[0]/1000000000)-R[-3]C[0]-R[-1]C[0]">-₩26,526.4B</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":-437.15982544379995}' data-sheets-numberformat='[null,2,"₩#,##0.0B",1]' data-sheets-formula="=(R[-14]C[5]*R[-17]C[5]/1000000000)-R[-3]C[0]-R[-1]C[0]">-₩437.2B</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"Stub value per share"}'>Stub value per share</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":-184990.08486705087}' data-sheets-numberformat='[null,2,"[$₩-412]#,##0",1]' data-sheets-formula="=R[-1]C[0]*1000000000/R[-18]C[0]">-₩184,990</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":-5730.936957227313}' data-sheets-numberformat='[null,2,"[$₩-412]#,##0",1]' data-sheets-formula="=R[-1]C[0]*1000000000/R[-18]C[5]">-₩5,731</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"Value of operating assets"}'>Value of operating assets</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":7940}' data-sheets-numberformat='[null,2,"₩#,##0.0B",1]' data-sheets-formula="=SUM(R[51]C[2])">₩7,940.0B</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":0}' data-sheets-numberformat='[null,2,"₩#,##0.0B",1]' data-sheets-formula="=SUM(R[39]C[7])">₩0.0B</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"GAV"}'>GAV</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":48949.17124934056}' data-sheets-numberformat='[null,2,"₩#,##0.0B",1]' data-sheets-formula="=R[-6]C[0]+R[-4]C[0]+R[-1]C[0]">₩48,949.2B</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":1272.4333809437999}' data-sheets-numberformat='[null,2,"₩#,##0.0B",1]' data-sheets-formula="=R[-6]C[0]+R[-4]C[0]+R[-1]C[0]">₩1,272.4B</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"GAV per share"}'>GAV per share</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":341362.12006468733}' data-sheets-numberformat='[null,2,"[$₩-412]#,##0",1]' data-sheets-formula="=R[-1]C[0]/R[-11]C[0]*1000000000">₩341,362</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":16680.936957227314}' data-sheets-numberformat='[null,2,"[$₩-412]#,##0",1]' data-sheets-formula="=R[-1]C[0]/R[-11]C[5]*1000000000">₩16,681</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"Discount to GAV (excl. treasury shares)"}'>Discount to GAV (excl. treasury shares)</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":0.7041265153237837}' data-sheets-numberformat='[null,3,"0.00%",1]' data-sheets-formula="=(R[-1]C[0]-R[-19]C[0])/R[-1]C[0]">70.41%</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":0.34356205361379794}' data-sheets-numberformat='[null,3,"0.00%",1]' data-sheets-formula="=(R[-1]C[0]-R[-19]C[5])/R[-1]C[0]">34.36%</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"Holdco net cash/debt (de-consolidated)"}'>Holdco net cash/debt (de-consolidated)</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":1770.0119120000002}' data-sheets-numberformat='[null,2,"₩#,##0.0B",1]' data-sheets-formula="=R[48]C[2]">₩1,770.0B</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":172}' data-sheets-numberformat='[null,2,"₩#,##0.0B",1]' data-sheets-formula="=R[36]C[7]">₩172.0B</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"Value of pref shares"}'>Value of pref shares</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":194.7411866891386}' data-sheets-numberformat='[null,2,"₩#,##0.0B",1]' data-sheets-formula="=(R[-20]C[0]*R[-17]C[0])/1000000000">₩194.7B</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":33.92134775}' data-sheets-numberformat='[null,2,"₩#,##0.0B",1]' data-sheets-formula="=(R[-20]C[5]*R[-17]C[5])/1000000000">₩33.9B</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"NAV"}'><strong>NAV</strong></td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":50524.44197465142}' data-sheets-numberformat='[null,2,"₩#,##0.0B",1]' data-sheets-formula="=R[-5]C[0]+R[-2]C[0]-R[-1]C[0]"><strong>₩50,524.4B</strong></td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":1410.5120331937999}' data-sheets-numberformat='[null,2,"₩#,##0.0B",1]' data-sheets-formula="=R[-5]C[0]+R[-2]C[0]-R[-1]C[0]"><strong>₩1,410.5B</strong></td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"NAV per share (excl. treasury shares)"}'><strong>NAV per share (excl. treasury shares)</strong></td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":352347.7555870701}' data-sheets-numberformat='[null,2,"[$₩-412]#,##0",1]' data-sheets-formula="=R[-1]C[0]/R[-16]C[0]*1000000000"><strong>₩352,348</strong></td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":18491.075961607057}' data-sheets-numberformat='[null,2,"[$₩-412]#,##0",1]' data-sheets-formula="=R[-1]C[0]/R[-16]C[5]*1000000000"><strong>₩18,491</strong></td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"Discount to NAV"}'><strong>Discount to NAV</strong></td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":0.7133513740375126}' data-sheets-numberformat='[null,3,"0.00%",1]' data-sheets-formula="=(R[-1]C[0]-R[-24]C[0])/R[-1]C[0]"><strong>71.34%</strong></td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":0.4078224532344446}' data-sheets-numberformat='[null,3,"0.00%",1]' data-sheets-formula="=(R[-1]C[0]-R[-24]C[5])/R[-1]C[0]"><strong>40.78%</strong></td>
</tr>
<tr><td colspan="3" rowspan="1" data-sheets-value='{"1":2,"2":"Source: KRX &amp; DART","6":1}'>Source: KRX &amp; DART</td></tr>
</tbody>
</table><p>LG Corp's 71.34% NAV discount is the highest even among the highly-discounted comparable local holding companies.</p><table class="table table-striped">
<colgroup>
<col width="70">
<col width="70">
</colgroup>
<tbody>
<tr><td colspan="2" data-sheets-value='{"1":2,"2":"Discount &amp; weight"}'>NAV discount of the comparable local holding companies at the last closing prices</td></tr>
<tr>
<td data-sheets-value='{"1":2,"2":"LG Corp"}' data-sheets-formula="=R[-22]C[0]"><strong>LG Corp</strong></td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":0.7133513740375126}' data-sheets-numberformat='{"1":3,"2":"0.00%","3":1}' data-sheets-formula="=NAV!R[6]C[0]"><strong>71.34%</strong></td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"Samsung C&amp;T Corp"}' data-sheets-numberformat='[null,4,"[$₩]#,##0"]' data-sheets-formula="=R[-22]C[0]">Samsung C&amp;T Corp</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":0.600814867090198}' data-sheets-numberformat='{"1":3,"2":"0.00%","3":1}' data-sheets-formula="=NAV!R[5]C[12]">60.08%</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"SK Inc"}' data-sheets-numberformat='[null,4,"[$₩]#,##0"]' data-sheets-formula="=R[-22]C[0]">SK Inc</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":0.5200541636690171}' data-sheets-numberformat='{"1":3,"2":"0.00%","3":1}' data-sheets-formula="=NAV!R[4]C[18]">52.01%</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"Lotte Corp"}' data-sheets-numberformat='[null,4,"[$₩]#,##0"]' data-sheets-formula="=R[-22]C[0]">Lotte Corp</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":0.5479794057666695}' data-sheets-numberformat='{"1":3,"2":"0.00%","3":1}' data-sheets-formula="=NAV!R[3]C[24]">54.80%</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"Hanwha Corp"}' data-sheets-numberformat='[null,4,"[$₩]#,##0"]' data-sheets-formula="=R[-22]C[0]">Hanwha Corp</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":0.5802746134439841}' data-sheets-numberformat='{"1":3,"2":"0.00%","3":1}' data-sheets-formula="=NAV!R[2]C[30]">58.03%</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"CJ Corp"}' data-sheets-numberformat='[null,4,"[$₩]#,##0"]' data-sheets-formula="=R[-22]C[0]">CJ Corp</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":0.4699156030660857}' data-sheets-numberformat='{"1":3,"2":"0.00%","3":1}' data-sheets-formula="=NAV!R[1]C[36]">46.99%</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"Kolmar Korea Holdings Co Ltd"}' data-sheets-numberformat='[null,4,"[$₩]#,##0"]' data-sheets-formula="=R[-22]C[0]">Kolmar Korea Holdings Co Ltd</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":0.5027453492894413}' data-sheets-numberformat='{"1":3,"2":"0.00%","3":1}' data-sheets-formula="=NAV!R[0]C[42]">50.27%</td>
</tr>
<tr>
<td data-sheets-value='{"1":2,"2":"Harim Holdings Co Ltd"}' data-sheets-numberformat='[null,4,"[$₩]#,##0"]' data-sheets-formula="=R[-22]C[0]">Harim Holdings Co Ltd</td>
<td style="text-align: right;" data-sheets-value='{"1":3,"3":0.6911875863701072}' data-sheets-numberformat='{"1":3,"2":"0.00%","3":1}' data-sheets-formula="=NAV!R[-1]C[54]">69.12%</td>
</tr>
<tr><td colspan="2">Source: KRX &amp; DART</td></tr>
</tbody>
</table>

LG Corp's 3-day correction puts the price ratio to its synthetic 21.83% below the 180-day high. It is now pretty much at the 180-day mean. 





LG Corp

Current sigma on a 20-day moving average
-2.74σ


Price ratio %Δ to 180-day mean
+2.69%


Price ratio %Δ to 180-day high
-21.83%


Price ratio %Δ to 180-day low
+20.08%

Source: KRX

LG Corp is now at a 71.34% discount to its NAV. LX Holdings is also pushed down to a 40.78% discount to the NAV with a 3-day price correction of 56.72% from the base price.







NAV
LG Corp
LX Holdings Corp


Value of listed holdings
₩38,492.8B
₩1,157.1B


- % of Holdco market cap
265.78%
138.53%


Value of unlisted holdings
₩2,516.3B
₩115.4B


Stub value
-₩26,526.4B
-₩437.2B


Stub value per share
-₩184,990
-₩5,731


Value of operating assets
₩7,940.0B
₩0.0B


GAV
₩48,949.2B
₩1,272.4B


GAV per share
₩341,362
₩16,681


Discount to GAV (excl. treasury shares)
70.41%
34.36%


Holdco net cash/debt (de-consolidated)
₩1,770.0B
₩172.0B


Value of pref shares
₩194.7B
₩33.9B


NAV
₩50,524.4B
₩1,410.5B


NAV per share (excl. treasury shares)
₩352,348
₩18,491


Discount to NAV
71.34%
40.78%

Source: KRX &amp; DART

LG Corp's 71.34% NAV discount is the highest even among the highly-discounted comparable local holding companies.





NAV discount of the comparable local holding companies at the last closing prices

LG Corp
71.34%


Samsung C&amp;T Corp
60.08%


SK Inc
52.01%


Lotte Corp
54.80%


Hanwha Corp
58.03%


CJ Corp
46.99%


Kolmar Korea Holdings Co Ltd
50.27%


Harim Holdings Co Ltd
69.12%

Source: KRX &amp; DART



LG Corp: Block Deal Concern Causes an Even Harsher Correction

South Korea

LG Corp. is a holding company, which operates subsidiaries including LG Electronics, LG Household & Health Care, LG Chem Ltd., and Dacom Corp. The Company's main business areas are electronics, chemicals, and household products manufacturing and telecommunications services.

Price Gauge
52-week Range	0.00 - 0.00
Market Cap (USDm)	0.00
P/E	0.00
Dividend (Yield)	0.00

LG Corp (003550 KS)

Does LG Group Hold Leverage over Apple and Not the Other Way Around?

Apple needs LG more than vice versa? The current situation might force Apple to diversify away from Hon Hai faster than anticipated

Ken S. Kim

LG Corp: Major Shareholder Stock Swap Situation Checkup

This post discusses the current LG Corp's stake swap situation between the major shareholder family members, which is the last remaining step in...

Sanghyun Park

Initial Thoughts on the LG Energy Solution IPO

LG Energy Solution is getting ready for an IPO in Korea in 2H 2021. LG Energy Solution is expected to be the largest IPO in Korea this year.

Douglas Kim

How to Think About & Value "Core Busineses" Of LG Corp & Korean Holdcos

In this insight, we discuss about the ways to think about and value the "core businesses" of LG Corp and Korean holding companies. We also provide...

Douglas Kim

LG Corp: Block Deal Concern Causes an Even Harsher Correction

This post looks into the block deal concern and how it leads to an even harsher price correction to LG Corp in the last three trading sessions.

Sanghyun Park

Price Gauge

52-week Range

Market Cap (USDm)

P/E

Dividend (Yield)