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 | 15.4x - 17.1x | 16.2x |
| Selected Fwd P/E Multiple | 18.3x - 20.3x | 19.3x |
| Fair Value | ₩8,241 - ₩9,108 | ₩8,674 |
| Upside | -16.8% - -8.1% | -12.5% |
| Benchmarks | - | Full Ticker |
| Hanatour Service Inc. | - | KOSE:A039130 |
| Modetour Network Inc. | - | KOSDAQ:A080160 |
| Paradise Co., Ltd. | - | KOSE:A034230 |
| SHINSEGAE FOOD Inc. | - | KOSE:A031440 |
| DoubleUGames Co., Ltd. | - | KOSE:A192080 |
| Seobu T&D Co., Ltd. | - | KOSDAQ:A006730 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A039130 | A080160 | A034230 | A031440 | A192080 | A006730 | |||
| KOSE:A039130 | KOSDAQ:A080160 | KOSE:A034230 | KOSE:A031440 | KOSE:A192080 | KOSDAQ:A006730 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 46.2% | 38.0% | 20.8% | 11.2% | 273.8% | ||
| 3Y CAGR | NM- | -13.8% | NM- | 54.4% | 14.3% | -5.1% | ||
| Latest Twelve Months | -31.0% | 35.5% | -0.9% | -13.4% | 11.1% | -75.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -130.0% | -65.4% | -7.4% | -0.1% | 15.0% | 23.3% | ||
| Prior Fiscal Year | 11.4% | 2.6% | 6.3% | 0.7% | 25.6% | 81.8% | ||
| Latest Fiscal Year | 8.3% | 4.8% | 7.0% | 0.7% | 29.5% | 18.3% | ||
| Latest Twelve Months | 6.9% | 4.2% | 7.4% | 0.8% | 27.4% | 17.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 10.2x | 11.9x | 12.0x | 5.3x | 2.7x | 27.8x | ||
| Price / LTM Sales | 1.4x | 0.9x | 1.7x | 0.1x | 1.7x | 3.3x | ||
| LTM P/E Ratio | 20.3x | 21.0x | 23.0x | 12.4x | 6.2x | 18.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 6.2x | 20.3x | 23.0x | |||||
| Historical LTM P/E Ratio | -31.2x | 2.4x | 30.8x | |||||
| Selected P/E Multiple | 15.4x | 16.2x | 17.1x | |||||
| (x) LTM Net Income | 33,939 | 33,939 | 33,939 | |||||
| (=) Equity Value | 523,683 | 551,245 | 578,807 | |||||
| (/) Shares Outstanding | 63.2 | 63.2 | 63.2 | |||||
| Implied Value Range | 8,286.30 | 8,722.42 | 9,158.54 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 8,286.30 | 8,722.42 | 9,158.54 | 9,910.00 | ||||
| Upside / (Downside) | -16.4% | -12.0% | -7.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A039130 | A080160 | A034230 | A031440 | A192080 | A006730 | |
| Value of Common Equity | 842,652 | 209,652 | 1,854,378 | 146,760 | 1,080,943 | 626,298 | |
| (/) Shares Outstanding | 15.5 | 17.3 | 86.1 | 3.9 | 19.9 | 63.2 | |
| Implied Stock Price | 54,400.00 | 12,110.00 | 21,550.00 | 37,900.00 | 54,200.00 | 9,910.00 | |
| 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 | 12,110.00 | 21,550.00 | 37,900.00 | 54,200.00 | 9,910.00 | |
| 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 | |