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 | 3.8x - 4.2x | 4.0x |
| Selected Fwd Ps Multiple | 2.4x - 2.7x | 2.6x |
| Fair Value | ₩10,353 - ₩11,443 | ₩10,898 |
| Upside | -26.2% - -18.4% | -22.3% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| SAMG Entertainment Co., Ltd. | - | KOSDAQ:A419530 |
| MOBIRIX Corporation | - | KOSDAQ:A348030 |
| Wemade Play Co., Ltd. | - | KOSDAQ:A123420 |
| RBW Inc. | - | KOSDAQ:A361570 |
| Dragonfly GF Co., Ltd | - | KOSDAQ:A030350 |
| Artist Studio Inc. | - | KOSDAQ:A200350 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A419530 | A348030 | A123420 | A361570 | A030350 | A200350 | |||
| KOSDAQ:A419530 | KOSDAQ:A348030 | KOSDAQ:A123420 | KOSDAQ:A361570 | KOSDAQ:A030350 | KOSDAQ:A200350 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | NM- | 7.4% | 17.5% | 21.1% | NM- | ||
| 3Y CAGR | 44.8% | -0.4% | 4.4% | 1.6% | 63.9% | -12.7% | ||
| Latest Twelve Months | 22.4% | -38.3% | -1.0% | -31.6% | 258.4% | -34.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -26.7% | 3.5% | 7.0% | 1.3% | -177.7% | -12.8% | ||
| Prior Fiscal Year | -18.0% | -5.4% | 3.5% | -3.9% | -203.3% | -17.8% | ||
| Latest Fiscal Year | -16.7% | -21.3% | 19.6% | -13.8% | -166.4% | -54.8% | ||
| Latest Twelve Months | -16.7% | -21.3% | 19.6% | -13.8% | -89.4% | -54.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 37.0x | -0.9x | 15.1x | -7.6x | -0.5x | -7.3x | ||
| Price / LTM Sales | 2.0x | 0.7x | 0.6x | 1.1x | 0.4x | 5.1x | ||
| LTM P/E Ratio | -12.0x | -3.1x | 2.9x | -8.1x | -0.5x | -9.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 0.7x | 2.0x | |||||
| Historical LTM P/S Ratio | 1.6x | 2.5x | 5.1x | |||||
| Selected Price / Sales Multiple | 3.8x | 4.0x | 4.2x | |||||
| (x) LTM Sales | 27,307 | 27,307 | 27,307 | |||||
| (=) Equity Value | 104,438 | 109,934 | 115,431 | |||||
| (/) Shares Outstanding | 10.0 | 10.0 | 10.0 | |||||
| Implied Value Range | 10,447.93 | 10,997.82 | 11,547.71 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 10,447.93 | 10,997.82 | 11,547.71 | 14,030.00 | ||||
| Upside / (Downside) | -25.5% | -21.6% | -17.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A419530 | A348030 | A123420 | A361570 | A030350 | A200350 | |
| Value of Common Equity | 232,769 | 37,071 | 68,023 | 69,867 | 13,503 | 140,244 | |
| (/) Shares Outstanding | 7.9 | 9.6 | 10.4 | 28.6 | 13.9 | 10.0 | |
| Implied Stock Price | 29,300.00 | 3,860.00 | 6,540.00 | 2,440.00 | 973.00 | 14,030.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 29,300.00 | 3,860.00 | 6,540.00 | 2,440.00 | 973.00 | 14,030.00 | |
| 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 | |