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 | 1.2x - 1.4x | 1.3x |
| Selected Fwd Ps Multiple | 1.2x - 1.3x | 1.3x |
| Fair Value | ₩1,069 - ₩1,181 | ₩1,125 |
| Upside | 18.9% - 31.4% | 25.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| NEORIGIN Co., Ltd. | - | KOSDAQ:A094860 |
| BENO TNR, Inc. | - | KOSDAQ:A206400 |
| COPUS KOREA Co., Ltd. | - | KOSDAQ:A322780 |
| CUROHOLDINGS Co., Ltd. | - | KOSDAQ:A051780 |
| Samhwa Networks Co., Ltd. | - | KOSDAQ:A046390 |
| The E&M Co., Ltd. | - | KOSDAQ:A089230 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A094860 | A206400 | A322780 | A051780 | A046390 | A089230 | |||
| KOSDAQ:A094860 | KOSDAQ:A206400 | KOSDAQ:A322780 | KOSDAQ:A051780 | KOSDAQ:A046390 | KOSDAQ:A089230 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | 9.7% | NM- | 18.9% | -2.9% | -13.1% | ||
| 3Y CAGR | 19.4% | 6.3% | 7.3% | 0.1% | 12.4% | -25.6% | ||
| Latest Twelve Months | 103.3% | 95.1% | -10.5% | -23.4% | -59.1% | -32.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -16.0% | -56.2% | -0.8% | -16.9% | 4.0% | -56.6% | ||
| Prior Fiscal Year | -20.7% | -79.5% | 8.7% | -9.5% | -2.0% | -103.7% | ||
| Latest Fiscal Year | -15.0% | -13.5% | -58.7% | -26.1% | 4.0% | -59.7% | ||
| Latest Twelve Months | -15.0% | -84.2% | -58.7% | -26.1% | -3.6% | -59.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -5.4x | -1.9x | 13.1x | -5.7x | -20.1x | -8.1x | ||
| Price / LTM Sales | 0.6x | 3.0x | 0.9x | 0.3x | 1.7x | 1.1x | ||
| LTM P/E Ratio | -4.2x | -3.6x | -1.5x | -1.2x | -45.8x | -1.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 0.9x | 3.0x | |||||
| Historical LTM P/S Ratio | 0.8x | 1.1x | 3.3x | |||||
| Selected Price / Sales Multiple | 1.2x | 1.3x | 1.4x | |||||
| (x) LTM Sales | 20,294 | 20,294 | 20,294 | |||||
| (=) Equity Value | 25,088 | 26,409 | 27,729 | |||||
| (/) Shares Outstanding | 24.3 | 24.3 | 24.3 | |||||
| Implied Value Range | 1,031.23 | 1,085.51 | 1,139.78 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,031.23 | 1,085.51 | 1,139.78 | 899.00 | ||||
| Upside / (Downside) | 14.7% | 20.7% | 26.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A094860 | A206400 | A322780 | A051780 | A046390 | A089230 | |
| Value of Common Equity | 20,636 | 68,304 | 38,334 | 19,189 | 47,666 | 21,871 | |
| (/) Shares Outstanding | 21.4 | 37.5 | 36.9 | 23.2 | 39.6 | 24.3 | |
| Implied Stock Price | 965.00 | 1,821.00 | 1,039.00 | 828.00 | 1,204.00 | 899.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 965.00 | 1,821.00 | 1,039.00 | 828.00 | 1,204.00 | 899.00 | |
| 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 | |