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 | -797.5 M - 3.15 B | 1.278 B |
| Discount Rate | 12.3% - 10.3% | 11.3% |
| Fair Value | ₩221.77 - ₩1,138 | ₩661.12 |
| Upside | -51.2% - 150.6% | 45.6% |
| 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 | 13,049 | 25,764 | 70,649 | 28,987 | 41,725 | 41,725 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | (26,523) | (31,836) | (4,390) | 2,397 | (1,951) | (1,951) | |
| (+) Net Interest Expense | 2,833 | 792 | 2,017 | 1,950 | 1,990 | 1,990 | |
| (+) Other Non Operating Exp. | 19,550 | 4,341 | 900 | (7,541) | (3,892) | (3,892) | |
| (+) D&A | 481 | 1,886 | 6,488 | 6,179 | 3,012 | 3,012 | |
| (+) Non-recurring Items | 3,304 | 20,130 | (1,520) | 2,582 | 1,034 | 1,034 | |
| Adjusted EBITDA | (354) | (4,687) | 3,495 | 5,567 | 193 | 193 | |
| (-) D&A | (481) | (1,886) | (6,488) | (6,179) | (3,012) | (3,012) | |
| Adjusted EBIT | (835) | (6,573) | (2,993) | (613) | (2,819) | (2,819) | |
| % of Revenue | -6.4% | -25.5% | -4.2% | -2.1% | -6.8% | -6.8% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 0.0% | 0.0% | 0.0% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (KRW in millions) | Low | Mid | High | Market | |||
| Enterprise Value | (6,510) | 11,356 | 30,730 | 2,934 | |||
| (+) Cash & Short Term Investments | 5,957 | 5,957 | 5,957 | 5,957 | |||
| (+) Investments & Other | 26,321 | 26,321 | 26,321 | 26,321 | |||
| (-) Debt | (16,787) | (16,787) | (16,787) | (16,787) | |||
| (-) Other Liabilities | 37 | 37 | 37 | 37 | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 9,018 | 26,884 | 46,258 | 18,461 | |||
| (/) Shares Outstanding | 40.7 | 40.7 | 40.7 | 40.7 | |||
| Implied Stock Price (KRW) | 221.77 | 661.12 | 1,137.57 | 454.00 | |||
| FX Rate: KRW/KRW | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (KRW) | 221.77 | 661.12 | 1,137.57 | 454.00 | |||
| Upside / (Downside) | -51.15% | 45.62% | 150.57% | ||||
| Stock Price | 454.00 | ||||||
| Stock Price Close | 454.00 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | KRW | ||||||
| Trading Currency | KRW | ||||||
| FX Rate: KRW/KRW | 1.00 | ||||||
| Market Cap | 18,461.3 | ||||||
| Shares Outstanding | 40.7 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||