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 | -8.7x - -9.7x | -9.2x |
| Selected Fwd P/E Multiple | -17.4x - -19.2x | -18.3x |
| Fair Value | ₩21,543 - ₩23,810 | ₩22,676 |
| Upside | 0.4% - 11.0% | 5.7% |
| Benchmarks | - | Full Ticker |
| Mgame Corp. | - | KOSDAQ:A058630 |
| T3 Entertainment Inc. | - | KOSDAQ:A204610 |
| Webzen Inc. | - | KOSDAQ:A069080 |
| NCSOFT Corporation | - | KOSE:A036570 |
| NHN Corporation | - | KOSE:A181710 |
| NEOWIZ HOLDINGS Corporation | - | KOSDAQ:A042420 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A058630 | A204610 | A069080 | A036570 | A181710 | A042420 | |||
| KOSDAQ:A058630 | KOSDAQ:A204610 | KOSDAQ:A069080 | KOSE:A036570 | KOSE:A181710 | KOSDAQ:A042420 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 14.6% | 94.5% | 6.0% | -23.4% | NM- | NM- | ||
| 3Y CAGR | -9.9% | 4.9% | -13.1% | -38.1% | NM- | NM- | ||
| Latest Twelve Months | -28.4% | 104.6% | -1.2% | -55.6% | -1452.3% | -265.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 26.9% | 10.9% | 29.1% | 16.5% | 0.5% | 13.2% | ||
| Prior Fiscal Year | 26.8% | 11.0% | 29.3% | 11.9% | -0.4% | 2.0% | ||
| Latest Fiscal Year | 18.8% | 19.3% | 26.5% | 6.0% | -5.4% | -3.3% | ||
| Latest Twelve Months | 18.8% | 19.3% | 26.5% | 6.0% | -5.4% | -3.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 1.0x | 0.9x | -0.3x | -5256.5x | 1.8x | 0.3x | ||
| Price / LTM Sales | 1.1x | 1.5x | 2.0x | 1.8x | 0.3x | 0.4x | ||
| LTM P/E Ratio | 6.1x | 7.5x | 7.5x | 30.4x | -4.9x | -11.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -4.9x | 7.5x | 30.4x | |||||
| Historical LTM P/E Ratio | -11.3x | -5.2x | 11.4x | |||||
| Selected P/E Multiple | -8.7x | -9.2x | -9.7x | |||||
| (x) LTM Net Income | (12,020) | (12,020) | (12,020) | |||||
| (=) Equity Value | 104,952 | 110,476 | 116,000 | |||||
| (/) Shares Outstanding | 6.4 | 6.4 | 6.4 | |||||
| Implied Value Range | 16,443.05 | 17,308.48 | 18,173.90 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 16,443.05 | 17,308.48 | 18,173.90 | 21,450.00 | ||||
| Upside / (Downside) | -23.3% | -19.3% | -15.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A058630 | A204610 | A069080 | A036570 | A181710 | A042420 | |
| Value of Common Equity | 95,059 | 86,388 | 428,153 | 2,855,718 | 653,056 | 136,910 | |
| (/) Shares Outstanding | 18.6 | 52.6 | 29.5 | 19.0 | 31.8 | 6.4 | |
| Implied Stock Price | 5,110.00 | 1,641.00 | 14,530.00 | 150,400.00 | 20,550.00 | 21,450.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5,110.00 | 1,641.00 | 14,530.00 | 150,400.00 | 20,550.00 | 21,450.00 | |
| 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 | |