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 |
|---|---|---|
| Perpetuity Growth Rate | 0.0% - 0.3% | 0.0% |
| Discount Rate | 10.5% - 9.5% | 10.0% |
| Fair Value | ₩3,113 - ₩3,523 | ₩3,273 |
| Upside | -58.9% - -53.5% | -56.8% |
| Project Adjusted Dividends | ||||||||
| Fiscal Year Ending | ||||||||
| (KRW in millions) | Dec-24 | Dec-25 | Dec-26 | Dec-27 | Dec-28 | Dec-29 | Terminal | |
| Net Income to Common | (1,719) | 3,498 | 3,498 | 3,498 | 3,498 | 3,498 | 3,498 | |
| % Growth | NM | 34.6% | 0.0% | 0.0% | 0.0% | 0.0% | ||
| Payout Ratio | NM | 90.0% | 50.0% | 50.0% | 50.0% | 90.0% | 92.5% | |
| Projected Dividends | 222 | 3,148 | 1,749 | 1,749 | 1,749 | 3,148 | 3,236 | |
| % Growth | 1319.8% | -44.4% | 0.0% | 0.0% | 80.0% | |||
| Historical Performance | ||||||||
| Fiscal Year Ending | YTD | YTD | ||||||
| (KRW in millions) | Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | Dec-23 | Dec-24 | |
| Cash Dividends Paid | 0 | 357 | 228 | 222 | 222 | 222 | 222 | |
| % Growth | NM | -36% | -3% | 0% | 0% | |||
| Net Income to Common | NA | 1,566 | 3,128 | (660) | (1,719) | (660) | (1,719) | |
| % Growth | NA | 100% | NM | NM | NM | |||
| Payout Ratio | NM | 23% | 7% | -34% | -13% | -34% | -13% | |
| Retention Ratio | #NUM! | 77% | 93% | 134% | 113% | 134% | 113% | |
| Adjusted EBITDA | NA | 5,565 | 7,242 | 2,490 | 750 | 2,490 | 750 | |
| % Growth | NA | 30% | -66% | -70% | -70% | |||
| Total Debt | NA | 23,867 | 14,059 | 9,159 | 8,735 | 9,159 | 8,735 | |
| Shareholder's Equity | NA | 45,216 | 43,149 | 38,877 | 35,647 | 38,877 | 35,647 | |
| Debt / EBITDA | NM | 4.3 | 1.9 | 3.7 | 11.6 | (8.8) | ||
| Debt / Equity | NA | 53% | 33% | 24% | 25% | 24% | 25% | |
| 3-Yr Avg. Dividend Growth | -12.9% | |||||||
| 5-Yr Median Payout Ratio | -2.8% | |||||||