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 | 1.589 B - 43.981 B | 34.786 B |
| Discount Rate | 10.3% - 8.3% | 9.3% |
| Fair Value | ₩6,853 - ₩26,842 | ₩20,777 |
| Upside | -65.3% - 35.8% | 5.1% |
| 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 | 188,404 | 185,148 | 249,743 | 312,067 | 266,810 | 266,810 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | (7,639) | 22,037 | 46,788 | 70,645 | 57,831 | 57,831 | |
| (+) Net Interest Expense | (699) | 296 | (826) | (4,805) | (8,624) | (8,624) | |
| (+) Other Non Operating Exp. | 4,826 | (7,492) | (4,014) | (3,314) | (9,112) | (9,112) | |
| (+) D&A | 6,415 | 9,080 | 8,895 | 9,248 | 10,207 | 10,207 | |
| (+) Non-recurring Items | 399 | (1,311) | 3,402 | (4,802) | (221) | (221) | |
| Adjusted EBITDA | 3,301 | 22,611 | 54,245 | 66,972 | 50,080 | 50,080 | |
| (-) D&A | (6,415) | (9,080) | (8,895) | (9,248) | (10,207) | (10,207) | |
| Adjusted EBIT | (3,113) | 13,531 | 45,350 | 57,724 | 39,873 | 39,873 | |
| % of Revenue | -1.7% | 7.3% | 18.2% | 18.5% | 14.9% | 14.9% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 0.0% | 14.9% | 18.5% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (KRW in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 15,501 | 376,062 | 533,103 | 349,724 | |||
| (+) Cash & Short Term Investments | 119,194 | 119,194 | 119,194 | 119,194 | |||
| (+) Investments & Other | 88,954 | 88,954 | 88,954 | 88,954 | |||
| (-) Debt | (2,766) | (2,766) | (2,766) | (2,766) | |||
| (-) Other Liabilities | (43,440) | (43,440) | (43,440) | (43,440) | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 177,442 | 538,004 | 695,045 | 511,665 | |||
| (/) Shares Outstanding | 25.9 | 25.9 | 25.9 | 25.9 | |||
| Implied Stock Price (KRW) | 6,852.65 | 20,777.17 | 26,841.94 | 19,760.00 | |||
| FX Rate: KRW/KRW | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (KRW) | 6,852.65 | 20,777.17 | 26,841.94 | 19,760.00 | |||
| Upside / (Downside) | -65.32% | 5.15% | 35.84% | ||||
| Stock Price | 19,760.00 | ||||||
| Stock Price Close | 19,760.00 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | KRW | ||||||
| Trading Currency | KRW | ||||||
| FX Rate: KRW/KRW | 1.00 | ||||||
| Market Cap | 511,665.1 | ||||||
| Shares Outstanding | 25.9 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||