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 | 0.8x - 0.8x | 0.8x |
| Historical Pb Multiple | 1.1x - 2.9x | 1.4x |
| Fair Value | ₩944.30 - ₩1,044 | ₩994 |
| Upside | 68.6% - 86.4% | 77.5% |
| Benchmarks | - | Full Ticker |
| RBW Inc. | - | KOSDAQ:A361570 |
| Next Entertainment World Co., Ltd. | - | KOSDAQ:A160550 |
| Neptune Company | - | KOSDAQ:A217270 |
| ASTORY Co.,Ltd | - | KOSDAQ:A241840 |
| Actoz Soft Co.,Ltd. | - | KOSDAQ:A052790 |
| Fantagio Corp. | - | KOSDAQ:A032800 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A361570 | A160550 | A217270 | A241840 | A052790 | A032800 | |||
| KOSDAQ:A361570 | KOSDAQ:A160550 | KOSDAQ:A217270 | KOSDAQ:A241840 | KOSDAQ:A052790 | KOSDAQ:A032800 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | -18.6% | NM- | ||
| 3Y CAGR | NM- | NM- | -70.7% | NM- | -41.6% | NM- | ||
| Latest Twelve Months | 35.6% | -59.0% | -508.4% | -266.8% | -91.4% | 67.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 0.6% | -15.6% | -0.9% | -3.8% | 31.7% | -34.7% | ||
| Prior Fiscal Year | -3.9% | -6.7% | -15.7% | 8.6% | 38.1% | -47.4% | ||
| Latest Fiscal Year | -13.8% | -17.8% | 1.6% | -32.6% | 9.3% | -8.8% | ||
| Latest Twelve Months | -13.8% | -17.8% | -10.0% | -166.7% | 3.7% | -9.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 4.1% | -5.9% | 4.5% | 10.3% | 10.9% | -23.7% | ||
| Prior Fiscal Year | -4.7% | -7.6% | -4.2% | 8.1% | 15.0% | -42.9% | ||
| Latest Twelve Months | -7.8% | -19.1% | -3.4% | -12.4% | 1.3% | -9.4% | ||
| Next Fiscal Year | #NUM! | #NUM! | -2.1% | #NUM! | 3.3% | 27.3% | ||
| Two Fiscal Years Forward | -16.6% | -26.3% | 0.7% | -9.4% | 3.2% | 64.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.2x | 0.5x | 2.4x | 23.2x | 0.8x | 0.5x | ||
| Price / LTM EPS | -14.1x | -3.5x | -23.7x | -13.9x | 21.7x | -5.7x | ||
| Price / Book | 1.2x | 0.8x | 0.8x | 1.9x | 0.3x | 0.5x | ||
| Price / Fwd Book | 1.2x | 0.8x | 0.8x | 1.9x | 0.3x | 0.3x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 0.8x | 1.9x | |||||
| Historical P/B Ratio | 1.1x | 1.4x | 2.9x | |||||
| Selected P/B Multiple | 0.8x | 0.8x | 0.8x | |||||
| (x) Book Value | 56,803 | 56,803 | 56,803 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A361570 | A160550 | A217270 | A241840 | A052790 | A032800 | |
| Value of Common Equity | 72,124 | 65,579 | 306,169 | 102,261 | 68,278 | 25,589 | |
| (/) Shares Outstanding | 27.6 | 27.9 | 44.9 | 9.1 | 10.9 | 45.7 | |
| Implied Stock Price | 2,615.00 | 2,350.00 | 6,820.00 | 11,200.00 | 6,250.00 | 560.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,615.00 | 2,350.00 | 6,820.00 | 11,200.00 | 6,250.00 | 560.00 | |
| 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 | |