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 | -16.8x - -18.6x | -17.7x |
| Selected Fwd P/E Multiple | 10.8x - 11.9x | 11.4x |
| Fair Value | ₩1,741 - ₩1,924 | ₩1,832 |
| Upside | 10.8% - 22.5% | 16.6% |
| Benchmarks | - | Full Ticker |
| Devsisters corporation | - | KOSDAQ:A194480 |
| Com2uS Holdings Corporation | - | KOSDAQ:A063080 |
| RBW Inc. | - | KOSDAQ:A361570 |
| HANBIT SOFT Inc. | - | KOSDAQ:A047080 |
| Next Entertainment World Co., Ltd. | - | KOSDAQ:A160550 |
| JOYCITY Corporation | - | KOSDAQ:A067000 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A194480 | A063080 | A361570 | A047080 | A160550 | A067000 | |||
| KOSDAQ:A194480 | KOSDAQ:A063080 | KOSDAQ:A361570 | KOSDAQ:A047080 | KOSDAQ:A160550 | KOSDAQ:A067000 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | -22.6% | NM- | NM- | 89.2% | NM- | NM- | ||
| Latest Twelve Months | 156.4% | -288.6% | -143.1% | 118.3% | -131.7% | -200.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -4.1% | -7.2% | 1.3% | -3.4% | -15.1% | 4.1% | ||
| Prior Fiscal Year | -30.8% | -6.1% | -3.9% | -36.3% | -6.7% | 3.7% | ||
| Latest Fiscal Year | 11.8% | -24.3% | -13.8% | 5.2% | -17.8% | -3.9% | ||
| Latest Twelve Months | 11.8% | -24.3% | -13.8% | 5.2% | -17.8% | -3.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.4x | -31.3x | -7.5x | -103.3x | -5.8x | 10.2x | ||
| Price / LTM Sales | 1.8x | 0.9x | 1.1x | 1.0x | 0.6x | 0.8x | ||
| LTM P/E Ratio | 15.0x | -3.9x | -8.0x | 19.3x | -3.1x | -19.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -8.0x | -3.1x | 19.3x | |||||
| Historical LTM P/E Ratio | -134.9x | 28.5x | 64.8x | |||||
| Selected P/E Multiple | -16.8x | -17.7x | -18.6x | |||||
| (x) LTM Net Income | (5,551) | (5,551) | (5,551) | |||||
| (=) Equity Value | 93,435 | 98,353 | 103,270 | |||||
| (/) Shares Outstanding | 69.9 | 69.9 | 69.9 | |||||
| Implied Value Range | 1,336.63 | 1,406.98 | 1,477.33 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,336.63 | 1,406.98 | 1,477.33 | 1,571.00 | ||||
| Upside / (Downside) | -14.9% | -10.4% | -6.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A194480 | A063080 | A361570 | A047080 | A160550 | A067000 | |
| Value of Common Equity | 417,567 | 139,153 | 76,399 | 33,411 | 64,324 | 109,818 | |
| (/) Shares Outstanding | 11.0 | 6.6 | 27.6 | 24.8 | 27.9 | 69.9 | |
| Implied Stock Price | 38,100.00 | 21,100.00 | 2,770.00 | 1,346.00 | 2,305.00 | 1,571.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 38,100.00 | 21,100.00 | 2,770.00 | 1,346.00 | 2,305.00 | 1,571.00 | |
| 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 | |