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 Pb Multiple | 1.6x - 1.7x | 1.6x |
| Historical Pb Multiple | 1.1x - 8.8x | 3.4x |
| Fair Value | ₩1,537 - ₩1,699 | ₩1,618 |
| Upside | 42.4% - 57.4% | 49.9% |
| Benchmarks | - | Full Ticker |
| NS ENM Co.,Ltd. | - | KOSDAQ:A078860 |
| ASTORY Co.,Ltd | - | KOSDAQ:A241840 |
| Com2uS Holdings Corporation | - | KOSDAQ:A063080 |
| Mgame Corp. | - | KOSDAQ:A058630 |
| HANBIT SOFT Inc. | - | KOSDAQ:A047080 |
| Wysiwyg Studios Co., Ltd. | - | KOSDAQ:A299900 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A078860 | A241840 | A063080 | A058630 | A047080 | A299900 | |||
| KOSDAQ:A078860 | KOSDAQ:A241840 | KOSDAQ:A063080 | KOSDAQ:A058630 | KOSDAQ:A047080 | KOSDAQ:A299900 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | 14.6% | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | -9.9% | 89.2% | NM- | ||
| Latest Twelve Months | -7.1% | -198.1% | -288.6% | -28.4% | 118.3% | -1293.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -124.6% | 6.4% | -5.3% | 26.9% | -3.4% | -6.8% | ||
| Prior Fiscal Year | -88.1% | 5.7% | -47.3% | 26.8% | -36.3% | -2.7% | ||
| Latest Fiscal Year | -81.3% | 8.6% | -6.1% | 18.8% | 5.2% | -68.0% | ||
| Latest Twelve Months | -81.3% | 2.0% | -9.7% | 18.8% | 5.2% | -68.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -23.4% | 11.7% | -0.2% | 23.7% | -13.6% | -1.2% | ||
| Prior Fiscal Year | -21.8% | 8.1% | -9.7% | 21.1% | -64.3% | -1.9% | ||
| Latest Twelve Months | -26.3% | -8.1% | -5.5% | 13.2% | 15.5% | -28.1% | ||
| Next Fiscal Year | #NUM! | #NUM! | -1.9% | 18.9% | #NUM! | 11.9% | ||
| Two Fiscal Years Forward | -37.2% | -9.2% | 0.5% | 16.8% | 17.5% | 16.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.9x | 4.9x | 0.9x | 1.0x | 0.9x | 2.3x | ||
| Price / LTM EPS | -3.6x | -15.0x | -9.0x | 5.6x | 18.2x | -3.3x | ||
| Price / Book | 0.9x | 1.3x | 0.5x | 0.7x | 2.6x | 1.1x | ||
| Price / Fwd Book | 1.0x | 1.4x | 0.6x | 0.6x | 2.6x | 1.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.5x | 0.9x | 2.6x | |||||
| Historical P/B Ratio | 1.1x | 3.4x | 8.8x | |||||
| Selected P/B Multiple | 1.6x | 1.6x | 1.7x | |||||
| (x) Book Value | 167,532 | 167,532 | 167,532 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A078860 | A241840 | A063080 | A058630 | A047080 | A299900 | |
| Value of Common Equity | 79,182 | 76,207 | 145,089 | 88,734 | 31,723 | 182,817 | |
| (/) Shares Outstanding | 52.6 | 9.3 | 6.6 | 18.6 | 24.8 | 169.4 | |
| Implied Stock Price | 1,505.00 | 8,210.00 | 22,000.00 | 4,770.00 | 1,278.00 | 1,079.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,505.00 | 8,210.00 | 22,000.00 | 4,770.00 | 1,278.00 | 1,079.00 | |
| 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 | |