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 |
|---|---|---|
| Adjusted Earnings | 2.636 B - 13.565 B | 10.215 B |
| Discount Rate | 10.8% - 8.8% | 9.8% |
| Fair Value | ₩0 - ₩7,707 | ₩4,394 |
| Upside | -100.0% - 26.5% | -27.9% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | Dec-24 | ||
| (KRW in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 67,129 | 74,008 | 91,926 | 102,586 | 106,388 | 106,388 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | (269) | (1,747) | 4,047 | 3,995 | 5,141 | 5,141 | |
| (+) Net Interest Expense | 878 | 961 | 1,473 | 1,897 | 1,922 | 1,922 | |
| (+) Other Non Operating Exp. | (197) | (574) | (55) | 113 | (489) | (489) | |
| (+) D&A | 2,584 | 3,672 | 3,758 | 3,937 | 4,260 | 4,260 | |
| (+) Non-recurring Items | (4,581) | 17 | (39) | 0 | 316 | 316 | |
| Adjusted EBITDA | (1,586) | 2,329 | 9,184 | 9,941 | 11,150 | 11,150 | |
| (-) D&A | (2,584) | (3,672) | (3,758) | (3,937) | (4,260) | (4,260) | |
| Adjusted EBIT | (4,170) | (1,343) | 5,426 | 6,004 | 6,890 | 6,890 | |
| % of Revenue | -6.2% | -1.8% | 5.9% | 5.9% | 6.5% | 6.5% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 0.0% | 5.9% | 6.5% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (KRW in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 24,519 | 104,769 | 155,027 | 130,501 | |||
| (+) Cash & Short Term Investments | 540 | 540 | 540 | 540 | |||
| (+) Investments & Other | 6,649 | 6,649 | 6,649 | 6,649 | |||
| (-) Debt | (45,606) | (45,606) | (45,606) | (45,606) | |||
| (-) Other Liabilities | 305 | 305 | 305 | 305 | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | (13,594) | 66,657 | 116,914 | 92,388 | |||
| (/) Shares Outstanding | 15.2 | 15.2 | 15.2 | 15.2 | |||
| Implied Stock Price (KRW) | 0.00 | 4,393.83 | 7,706.69 | 6,090.00 | |||
| FX Rate: KRW/KRW | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (KRW) | 0.00 | 4,393.83 | 7,706.69 | 6,090.00 | |||
| Upside / (Downside) | -100.00% | -27.85% | 26.55% | ||||
| Stock Price | 6,090.00 | ||||||
| Stock Price Close | 6,090.00 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | KRW | ||||||
| Trading Currency | KRW | ||||||
| FX Rate: KRW/KRW | 1.00 | ||||||
| Market Cap | 92,388.3 | ||||||
| Shares Outstanding | 15.2 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||