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 | -7.0x - -7.8x | -7.4x |
| Selected Fwd P/E Multiple | 0.6x - 0.7x | 0.6x |
| Fair Value | ₩818.99 - ₩905.20 | ₩862.09 |
| Upside | 47.3% - 62.8% | 55.1% |
| 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 / LTM EPS 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 | -143.1% | -131.7% | -508.4% | -198.1% | -91.4% | 67.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.3% | -15.1% | -0.9% | 6.4% | 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% | -32.6% | 3.7% | -9.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -8.0x | -5.9x | 4.7x | -23.2x | -3.3x | -0.8x | ||
| Price / LTM Sales | 1.2x | 0.6x | 2.4x | 6.3x | 0.8x | 0.5x | ||
| LTM P/E Ratio | -8.4x | -3.2x | -23.8x | -19.3x | 21.3x | -5.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -23.8x | -8.4x | 21.3x | |||||
| Historical LTM P/E Ratio | -18.8x | -6.3x | -3.2x | |||||
| Selected P/E Multiple | -7.0x | -7.4x | -7.8x | |||||
| (x) LTM Net Income | (4,507) | (4,507) | (4,507) | |||||
| (=) Equity Value | 31,697 | 33,366 | 35,034 | |||||
| (/) Shares Outstanding | 45.7 | 45.7 | 45.7 | |||||
| Implied Value Range | 693.68 | 730.19 | 766.70 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 693.68 | 730.19 | 766.70 | 556.00 | ||||
| Upside / (Downside) | 24.8% | 31.3% | 37.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A361570 | A160550 | A217270 | A241840 | A052790 | A032800 | |
| Value of Common Equity | 72,261 | 65,021 | 307,066 | 93,040 | 67,077 | 25,406 | |
| (/) Shares Outstanding | 27.6 | 27.9 | 44.9 | 9.1 | 10.9 | 45.7 | |
| Implied Stock Price | 2,620.00 | 2,330.00 | 6,840.00 | 10,190.00 | 6,140.00 | 556.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,620.00 | 2,330.00 | 6,840.00 | 10,190.00 | 6,140.00 | 556.00 | |
| 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 | |