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 Pb Multiple | 3.5x - 3.9x | 3.7x |
| Historical Pb Multiple | 0.0x - 6.3x | 3.7x |
| Fair Value | ₩6,045 - ₩6,681 | ₩6,363 |
| Upside | -5.4% - 4.6% | -0.4% |
| Benchmarks | - | Full Ticker |
| ASTORY Co.,Ltd | - | KOSDAQ:A241840 |
| Wemade Play Co., Ltd. | - | KOSDAQ:A123420 |
| VALOFE Co.,Ltd | - | KOSDAQ:A331520 |
| Next Entertainment World Co., Ltd. | - | KOSDAQ:A160550 |
| Neptune Company | - | KOSDAQ:A217270 |
| Dexter Studios Co.,Ltd. | - | KOSDAQ:A206560 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A241840 | A123420 | A331520 | A160550 | A217270 | A206560 | |||
| KOSDAQ:A241840 | KOSDAQ:A123420 | KOSDAQ:A331520 | KOSDAQ:A160550 | KOSDAQ:A217270 | KOSDAQ:A206560 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 51.4% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | 18.3% | -9.7% | NM- | -70.7% | NM- | ||
| Latest Twelve Months | -198.1% | 446.1% | 118.2% | -131.7% | 112.4% | -610.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.4% | 7.0% | 5.1% | -15.1% | -4.4% | -10.8% | ||
| Prior Fiscal Year | 8.6% | 3.5% | 2.2% | -6.7% | -15.7% | -2.3% | ||
| Latest Fiscal Year | -32.6% | 19.6% | 4.8% | -17.8% | 1.6% | -20.3% | ||
| Latest Twelve Months | -32.6% | 19.6% | 4.8% | -17.8% | 1.6% | -20.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 11.7% | 4.5% | 4.3% | -5.3% | 3.8% | -8.6% | ||
| Prior Fiscal Year | 8.1% | 2.0% | 2.9% | -7.6% | -4.2% | -2.9% | ||
| Latest Twelve Months | -8.1% | 10.2% | 5.7% | -20.6% | 0.5% | -22.6% | ||
| Next Fiscal Year | #NUM! | 24.7% | -28.9% | #NUM! | -2.1% | 65.8% | ||
| Two Fiscal Years Forward | -9.2% | 21.4% | -44.1% | -26.3% | 0.7% | -124.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 5.3x | 0.6x | 1.0x | 0.5x | 3.1x | 3.0x | ||
| Price / LTM EPS | -16.2x | 3.0x | 19.8x | -2.8x | 191.4x | -14.8x | ||
| Price / Book | 1.4x | 0.3x | 1.1x | 0.6x | 1.0x | 3.7x | ||
| Price / Fwd Book | 1.4x | 0.2x | 1.6x | 0.6x | 1.0x | 1.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 1.0x | 1.4x | |||||
| Historical P/B Ratio | 0.0x | 3.7x | 6.3x | |||||
| Selected P/B Multiple | 3.5x | 3.7x | 3.9x | |||||
| (x) Book Value | 43,199 | 43,199 | 43,199 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A241840 | A123420 | A331520 | A160550 | A217270 | A206560 | |
| Value of Common Equity | 77,883 | 70,103 | 33,948 | 55,812 | 372,398 | 160,741 | |
| (/) Shares Outstanding | 9.1 | 10.4 | 49.1 | 27.9 | 44.9 | 25.2 | |
| Implied Stock Price | 8,530.00 | 6,740.00 | 692.00 | 2,000.00 | 8,300.00 | 6,390.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8,530.00 | 6,740.00 | 692.00 | 2,000.00 | 8,300.00 | 6,390.00 | |
| 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 | |