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 | 1.294 B - 5 B | 2.813 B |
| Discount Rate | 10.0% - 8.0% | 9.0% |
| Fair Value | ₩5,963 - ₩12,014 | ₩8,198 |
| Upside | -4.6% - 92.2% | 31.2% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Jun-20 | Jun-21 | Jun-22 | Jun-23 | Jun-24 | Dec-24 | ||
| (KRW in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 29,294 | 30,144 | 34,026 | 29,661 | 28,058 | 27,233 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | 1,772 | 2,749 | 4,080 | 1,725 | 5,582 | 4,281 | |
| (+) Net Interest Expense | (161) | (148) | (647) | (1,008) | (1,317) | (1,233) | |
| (+) Other Non Operating Exp. | 342 | (449) | 207 | (16) | 301 | 549 | |
| (+) D&A | 1,399 | 1,231 | 1,249 | 1,459 | 1,280 | 1,262 | |
| (+) Non-recurring Items | 89 | (562) | 612 | 18 | (515) | 42 | |
| Adjusted EBITDA | 3,441 | 2,822 | 5,501 | 2,179 | 5,331 | 4,901 | |
| (-) D&A | (1,399) | (1,231) | (1,249) | (1,459) | (1,280) | (1,262) | |
| Adjusted EBIT | 2,042 | 1,590 | 4,252 | 720 | 4,051 | 3,639 | |
| % of Revenue | 7.0% | 5.3% | 12.5% | 2.4% | 14.4% | 13.4% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 2.4% | 7.0% | 14.4% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (KRW in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 12,942 | 31,251 | 62,503 | 15,295 | |||
| (+) Cash & Short Term Investments | 29,333 | 29,333 | 29,333 | 29,333 | |||
| (+) Investments & Other | 14,307 | 14,307 | 14,307 | 14,307 | |||
| (-) Debt | (6,848) | (6,848) | (6,848) | (6,848) | |||
| (-) Other Liabilities | (899) | (899) | (899) | (899) | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 48,834 | 67,143 | 98,395 | 51,188 | |||
| (/) Shares Outstanding | 8.2 | 8.2 | 8.2 | 8.2 | |||
| Implied Stock Price (KRW) | 5,962.66 | 8,198.22 | 12,014.08 | 6,250.00 | |||
| FX Rate: KRW/KRW | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (KRW) | 5,962.66 | 8,198.22 | 12,014.08 | 6,250.00 | |||
| Upside / (Downside) | -4.60% | 31.17% | 92.23% | ||||
| Stock Price | 6,250.00 | ||||||
| Stock Price Close | 6,250.00 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | KRW | ||||||
| Trading Currency | KRW | ||||||
| FX Rate: KRW/KRW | 1.00 | ||||||
| Market Cap | 51,187.5 | ||||||
| Shares Outstanding | 8.2 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||