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 Ps Multiple | 1.4x - 1.6x | 1.5x |
| Selected Fwd Ps Multiple | 1.1x - 1.2x | 1.1x |
| Fair Value | ₩1,683 - ₩1,860 | ₩1,772 |
| Upside | 42.9% - 57.9% | 50.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| SAMG Entertainment Co., Ltd. | - | KOSDAQ:A419530 |
| NEORIGIN Co., Ltd. | - | KOSDAQ:A094860 |
| Aniplus Inc. | - | KOSDAQ:A310200 |
| Cube Entertainment, Inc. | - | KOSDAQ:A182360 |
| Ascendio Co., Ltd. | - | KOSE:A012170 |
| Samhwa Networks Co., Ltd. | - | KOSDAQ:A046390 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A419530 | A094860 | A310200 | A182360 | A012170 | A046390 | |||
| KOSDAQ:A419530 | KOSDAQ:A094860 | KOSDAQ:A310200 | KOSDAQ:A182360 | KOSE:A012170 | KOSDAQ:A046390 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | NM- | 41.2% | 48.9% | -17.6% | 37.8% | ||
| 3Y CAGR | 44.8% | 19.4% | 91.4% | 44.8% | -31.6% | 28.6% | ||
| Latest Twelve Months | 22.4% | 89.7% | 17.6% | 53.4% | 149.4% | -25.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -26.7% | -14.9% | 4.9% | 3.6% | -177.1% | 4.3% | ||
| Prior Fiscal Year | -18.0% | -20.7% | 7.5% | 7.7% | -124.1% | -2.0% | ||
| Latest Fiscal Year | -16.7% | -15.0% | 8.1% | 7.3% | -372.3% | 4.0% | ||
| Latest Twelve Months | -16.7% | -15.0% | 14.0% | 7.3% | -66.6% | 4.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 37.2x | -5.3x | 3.0x | 4.2x | -1.6x | 18.8x | ||
| Price / LTM Sales | 2.0x | 0.5x | 1.0x | 1.1x | 2.4x | 1.0x | ||
| LTM P/E Ratio | -12.1x | -3.6x | 7.4x | 14.8x | -3.7x | 24.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.5x | 1.1x | 2.4x | |||||
| Historical LTM P/S Ratio | 0.8x | 1.8x | 13.1x | |||||
| Selected Price / Sales Multiple | 1.4x | 1.5x | 1.6x | |||||
| (x) LTM Sales | 46,719 | 46,719 | 46,719 | |||||
| (=) Equity Value | 65,767 | 69,229 | 72,690 | |||||
| (/) Shares Outstanding | 39.6 | 39.6 | 39.6 | |||||
| Implied Value Range | 1,661.23 | 1,748.66 | 1,836.10 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,661.23 | 1,748.66 | 1,836.10 | 1,178.00 | ||||
| Upside / (Downside) | 41.0% | 48.4% | 55.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A419530 | A094860 | A310200 | A182360 | A012170 | A046390 | |
| Value of Common Equity | 232,769 | 19,139 | 138,348 | 240,278 | 50,179 | 46,636 | |
| (/) Shares Outstanding | 7.9 | 21.4 | 44.5 | 13.9 | 10.4 | 39.6 | |
| Implied Stock Price | 29,300.00 | 895.00 | 3,110.00 | 17,300.00 | 4,845.00 | 1,178.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 29,300.00 | 895.00 | 3,110.00 | 17,300.00 | 4,845.00 | 1,178.00 | |
| 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 | |