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 | 0.7x - 0.8x | 0.8x |
| Historical Pb Multiple | 0.4x - 0.9x | 0.7x |
| Fair Value | ₩11,181 - ₩12,358 | ₩11,770 |
| Upside | 22.9% - 35.8% | 29.3% |
| Benchmarks | - | Full Ticker |
| Hanatour Service Inc. | - | KOSE:A039130 |
| Modetour Network Inc. | - | KOSDAQ:A080160 |
| Paradise Co., Ltd. | - | KOSE:A034230 |
| Ghost Studio Co., Ltd. | - | KOSDAQ:A950190 |
| DoubleUGames Co., Ltd. | - | KOSE:A192080 |
| Seobu T&D Co., Ltd. | - | KOSDAQ:A006730 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A039130 | A080160 | A034230 | A950190 | A192080 | A006730 | |||
| KOSE:A039130 | KOSDAQ:A080160 | KOSE:A034230 | KOSDAQ:A950190 | KOSE:A192080 | KOSDAQ:A006730 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 46.2% | 38.0% | -24.6% | 11.2% | 273.8% | ||
| 3Y CAGR | NM- | -13.8% | NM- | -34.4% | 14.3% | -5.1% | ||
| Latest Twelve Months | -31.0% | 35.5% | -0.9% | -61.7% | 11.1% | -75.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -130.0% | -65.4% | -7.4% | 26.3% | 15.0% | 23.3% | ||
| Prior Fiscal Year | 11.4% | 2.6% | 6.3% | 22.2% | 25.6% | 81.8% | ||
| Latest Fiscal Year | 8.3% | 4.8% | 7.0% | 10.0% | 29.5% | 18.3% | ||
| Latest Twelve Months | 6.9% | 4.2% | 7.4% | 10.1% | 27.4% | 17.7% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -18.8% | -12.1% | -0.6% | 32.7% | 10.5% | 4.8% | ||
| Prior Fiscal Year | 31.9% | 7.2% | 4.5% | 16.8% | 18.6% | 18.0% | ||
| Latest Twelve Months | 31.3% | 13.7% | 5.2% | 5.6% | 16.8% | 3.7% | ||
| Next Fiscal Year | 34.8% | 21.5% | 4.5% | 7.2% | 14.0% | 0.9% | ||
| Two Fiscal Years Forward | 44.7% | 25.4% | 4.6% | 7.5% | 14.1% | 2.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.4x | 0.9x | 1.3x | 1.6x | 1.8x | 3.0x | ||
| Price / LTM EPS | 20.3x | 21.1x | 17.1x | 16.0x | 6.5x | 16.9x | ||
| Price / Book | 5.6x | 2.9x | 0.8x | 0.9x | 1.0x | 0.6x | ||
| Price / Fwd Book | 5.5x | 2.7x | 0.8x | 0.9x | 0.9x | 0.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.8x | 1.0x | 5.6x | |||||
| Historical P/B Ratio | 0.4x | 0.7x | 0.9x | |||||
| Selected P/B Multiple | 0.7x | 0.8x | 0.8x | |||||
| (x) Book Value | 984,228 | 984,228 | 984,228 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A039130 | A080160 | A034230 | A950190 | A192080 | A006730 | |
| Value of Common Equity | 842,652 | 212,249 | 1,383,492 | 134,390 | 1,130,802 | 575,107 | |
| (/) Shares Outstanding | 15.5 | 17.3 | 86.4 | 13.0 | 19.9 | 63.2 | |
| Implied Stock Price | 54,400.00 | 12,260.00 | 16,020.00 | 10,330.00 | 56,700.00 | 9,100.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 54,400.00 | 12,260.00 | 16,020.00 | 10,330.00 | 56,700.00 | 9,100.00 | |
| 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 | |