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 | 1.0x - 1.1x | 1.0x |
| Selected Fwd Ps Multiple | 0.8x - 0.9x | 0.9x |
| Fair Value | ₩11,491 - ₩12,701 | ₩12,096 |
| Upside | 6.3% - 17.5% | 11.9% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Multicampus Corporation | - | KOSDAQ:A067280 |
| Ibkimyoung Co., Ltd. | - | KOSDAQ:A339950 |
| Digital Daesung Co., Ltd. | - | KOSDAQ:A068930 |
| JLS Co.,Ltd. | - | KOSDAQ:A040420 |
| Creverse, Inc. | - | KOSDAQ:A096240 |
| MegaStudy Co., Ltd. | - | KOSDAQ:A072870 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A067280 | A339950 | A068930 | A040420 | A096240 | A072870 | |||
| KOSDAQ:A067280 | KOSDAQ:A339950 | KOSDAQ:A068930 | KOSDAQ:A040420 | KOSDAQ:A096240 | KOSDAQ:A072870 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 4.1% | NM- | 9.1% | 2.5% | 5.5% | -0.9% | ||
| 3Y CAGR | 4.6% | 10.5% | 3.4% | 1.3% | 2.7% | 0.2% | ||
| Latest Twelve Months | -1.6% | 13.1% | 2.9% | -6.6% | -2.3% | 24.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.2% | 3.6% | 9.4% | 10.4% | 5.0% | 17.4% | ||
| Prior Fiscal Year | 8.8% | 8.2% | 5.9% | 11.7% | 6.4% | 20.1% | ||
| Latest Fiscal Year | 8.8% | 11.8% | 7.0% | 7.2% | 3.3% | 12.0% | ||
| Latest Twelve Months | 8.8% | 11.8% | 7.0% | 7.2% | 3.3% | 12.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 1.2x | 3.1x | 7.3x | 4.9x | 6.2x | 0.4x | ||
| Price / LTM Sales | 0.6x | 1.0x | 0.9x | 0.8x | 0.5x | 0.9x | ||
| LTM P/E Ratio | 6.4x | 8.8x | 13.2x | 11.8x | 16.1x | 7.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.5x | 0.8x | 1.0x | |||||
| Historical LTM P/S Ratio | 0.9x | 1.0x | 1.2x | |||||
| Selected Price / Sales Multiple | 1.0x | 1.0x | 1.1x | |||||
| (x) LTM Sales | 134,264 | 134,264 | 134,264 | |||||
| (=) Equity Value | 129,948 | 136,787 | 143,626 | |||||
| (/) Shares Outstanding | 11.4 | 11.4 | 11.4 | |||||
| Implied Value Range | 11,391.92 | 11,991.49 | 12,591.07 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 11,391.92 | 11,991.49 | 12,591.07 | 10,810.00 | ||||
| Upside / (Downside) | 5.4% | 10.9% | 16.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A067280 | A339950 | A068930 | A040420 | A096240 | A072870 | |
| Value of Common Equity | 198,251 | 112,095 | 199,677 | 89,931 | 122,063 | 123,310 | |
| (/) Shares Outstanding | 5.9 | 43.4 | 26.1 | 14.9 | 8.4 | 11.4 | |
| Implied Stock Price | 33,450.00 | 2,585.00 | 7,650.00 | 6,020.00 | 14,470.00 | 10,810.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 33,450.00 | 2,585.00 | 7,650.00 | 6,020.00 | 14,470.00 | 10,810.00 | |
| 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 | |