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 | -8.3x - -9.2x | -8.7x |
| Selected Fwd P/E Multiple | 0.5x - 0.6x | 0.6x |
| Fair Value | ₩787.41 - ₩870.30 | ₩828.86 |
| Upside | 36.0% - 50.3% | 43.2% |
| Benchmarks | - | Full Ticker |
| SAMG Entertainment Co., Ltd. | - | KOSDAQ:A419530 |
| Actoz Soft Co.,Ltd. | - | KOSDAQ:A052790 |
| MOBIRIX Corporation | - | KOSDAQ:A348030 |
| CUROHOLDINGS Co., Ltd. | - | KOSDAQ:A051780 |
| RBW Inc. | - | KOSDAQ:A361570 |
| Fantagio Corp. | - | KOSDAQ:A032800 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A419530 | A052790 | A348030 | A051780 | A361570 | A032800 | |||
| KOSDAQ:A419530 | KOSDAQ:A052790 | KOSDAQ:A348030 | KOSDAQ:A051780 | KOSDAQ:A361570 | KOSDAQ:A032800 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | -18.6% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | -41.6% | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -13.3% | -78.1% | -145.0% | -109.2% | -143.1% | 72.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -26.7% | 32.7% | 3.5% | -16.9% | 1.3% | -38.0% | ||
| Prior Fiscal Year | -18.0% | 38.1% | -5.4% | -9.5% | -3.9% | -47.4% | ||
| Latest Fiscal Year | -16.7% | 9.3% | -21.3% | -26.1% | -13.8% | -8.8% | ||
| Latest Twelve Months | -16.7% | 9.3% | -21.3% | -26.1% | -13.8% | -6.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 51.3x | -3.1x | -1.8x | -5.4x | -7.8x | -3.9x | ||
| Price / LTM Sales | 2.7x | 0.9x | 0.8x | 0.3x | 1.1x | 0.5x | ||
| LTM P/E Ratio | -16.3x | 9.4x | -3.9x | -1.0x | -8.3x | -7.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -16.3x | -3.9x | 9.4x | |||||
| Historical LTM P/E Ratio | -18.8x | -6.3x | -3.2x | |||||
| Selected P/E Multiple | -8.3x | -8.7x | -9.2x | |||||
| (x) LTM Net Income | (3,897) | (3,897) | (3,897) | |||||
| (=) Equity Value | 32,302 | 34,002 | 35,702 | |||||
| (/) Shares Outstanding | 45.7 | 45.7 | 45.7 | |||||
| Implied Value Range | 706.90 | 744.11 | 781.32 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 706.90 | 744.11 | 781.32 | 579.00 | ||||
| Upside / (Downside) | 22.1% | 28.5% | 34.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A419530 | A052790 | A348030 | A051780 | A361570 | A032800 | |
| Value of Common Equity | 317,256 | 69,699 | 46,626 | 16,408 | 73,503 | 26,457 | |
| (/) Shares Outstanding | 8.1 | 10.9 | 9.6 | 23.2 | 27.6 | 45.7 | |
| Implied Stock Price | 39,050.00 | 6,380.00 | 4,855.00 | 708.00 | 2,665.00 | 579.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 39,050.00 | 6,380.00 | 4,855.00 | 708.00 | 2,665.00 | 579.00 | |
| 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 | |