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 | 228.1 M - 2.351 B | 1.62 B |
| Discount Rate | 18.3% - 16.3% | 17.3% |
| Fair Value | ₩200.06 - ₩378.03 | ₩309.70 |
| Upside | -52.5% - -10.2% | -26.4% |
| 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 | 15,207 | 10,711 | 26,033 | 23,670 | 9,489 | 9,489 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | (7,576) | 10,095 | (12,848) | (13,539) | (9,552) | (9,552) | |
| (+) Net Interest Expense | 1,049 | 828 | 790 | 1,821 | 2,231 | 2,231 | |
| (+) Other Non Operating Exp. | (513) | 609 | (1,694) | 51 | (831) | (831) | |
| (+) D&A | 823 | 576 | 626 | 679 | 642 | 642 | |
| (+) Non-recurring Items | 4,643 | (13,355) | 6,438 | 6,843 | 7,586 | 7,586 | |
| Adjusted EBITDA | (1,573) | (1,247) | (6,687) | (4,145) | 77 | 77 | |
| (-) D&A | (823) | (576) | (626) | (679) | (642) | (642) | |
| Adjusted EBIT | (2,397) | (1,822) | (7,313) | (4,824) | (565) | (565) | |
| % of Revenue | -15.8% | -17.0% | -28.1% | -20.4% | -6.0% | -6.0% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 0.0% | 0.0% | 0.0% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (KRW in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 1,250 | 9,393 | 14,468 | 17,659 | |||
| (+) Cash & Short Term Investments | 4,401 | 4,401 | 4,401 | 4,401 | |||
| (+) Investments & Other | 39,412 | 39,412 | 39,412 | 39,412 | |||
| (-) Debt | (30,565) | (30,565) | (30,565) | (30,565) | |||
| (-) Other Liabilities | 359 | 359 | 359 | 359 | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 14,858 | 23,000 | 28,076 | 31,267 | |||
| (/) Shares Outstanding | 74.3 | 74.3 | 74.3 | 74.3 | |||
| Implied Stock Price (KRW) | 200.06 | 309.70 | 378.03 | 421.00 | |||
| FX Rate: KRW/KRW | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (KRW) | 200.06 | 309.70 | 378.03 | 421.00 | |||
| Upside / (Downside) | -52.48% | -26.44% | -10.21% | ||||
| Stock Price | 421.00 | ||||||
| Stock Price Close | 421.00 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | KRW | ||||||
| Trading Currency | KRW | ||||||
| FX Rate: KRW/KRW | 1.00 | ||||||
| Market Cap | 31,266.5 | ||||||
| Shares Outstanding | 74.3 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||