Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 7.7x - 8.6x | 8.1x |
| Selected Fwd P/E Multiple | 8.8x - 9.7x | 9.2x |
| Fair Value | ₩3,806 - ₩4,206 | ₩4,006 |
| Upside | 6.4% - 17.7% | 12.1% |
| Benchmarks | - | Full Ticker |
| FINEDIGITAL Inc. | - | KOSDAQ:A038950 |
| Topco Media Co.,Ltd. | - | KOSDAQ:A134580 |
| Ace Technologies Corp. | - | KOSDAQ:A088800 |
| Inno Instrument Inc. | - | KOSDAQ:A215790 |
| Eyesvision Corp. | - | KOSDAQ:A031310 |
| Yw Company Limited | - | KOSDAQ:A051390 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A038950 | A134580 | A088800 | A215790 | A031310 | A051390 | |||
| KOSDAQ:A038950 | KOSDAQ:A134580 | KOSDAQ:A088800 | KOSDAQ:A215790 | KOSDAQ:A031310 | KOSDAQ:A051390 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | 16.6% | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | 17.2% | ||
| Latest Twelve Months | -176.5% | -8.9% | 41.5% | -330.9% | 30.6% | -20.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.5% | -34.6% | -26.7% | -15.2% | 5.2% | 17.4% | ||
| Prior Fiscal Year | 2.4% | -22.6% | -12.9% | 11.3% | -1.0% | 14.4% | ||
| Latest Fiscal Year | -2.3% | -20.2% | -56.9% | -41.2% | -0.8% | 25.8% | ||
| Latest Twelve Months | -2.3% | -20.2% | -36.7% | -74.9% | -0.8% | 25.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 15.0x | -21.1x | -8.6x | -1.2x | 28.7x | 2.3x | ||
| Price / LTM Sales | 0.4x | 1.9x | 1.2x | 0.4x | 0.2x | 1.7x | ||
| LTM P/E Ratio | -16.5x | -9.2x | -3.3x | -0.5x | -29.0x | 6.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -29.0x | -9.2x | -0.5x | |||||
| Historical LTM P/E Ratio | 6.1x | 10.7x | 12.6x | |||||
| Selected P/E Multiple | 7.7x | 8.1x | 8.6x | |||||
| (x) LTM Net Income | 4,268 | 4,268 | 4,268 | |||||
| (=) Equity Value | 33,030 | 34,769 | 36,507 | |||||
| (/) Shares Outstanding | 8.0 | 8.0 | 8.0 | |||||
| Implied Value Range | 4,112.98 | 4,329.46 | 4,545.93 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4,112.98 | 4,329.46 | 4,545.93 | 3,575.00 | ||||
| Upside / (Downside) | 15.0% | 21.1% | 27.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A038950 | A134580 | A088800 | A215790 | A031310 | A051390 | |
| Value of Common Equity | 26,940 | 43,400 | 157,657 | 17,321 | 40,065 | 28,710 | |
| (/) Shares Outstanding | 8.2 | 21.6 | 226.2 | 40.3 | 24.4 | 8.0 | |
| Implied Stock Price | 3,285.00 | 2,005.00 | 697.00 | 430.00 | 1,640.00 | 3,575.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3,285.00 | 2,005.00 | 697.00 | 430.00 | 1,640.00 | 3,575.00 | |
| 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 | |