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 | 1.3x - 1.5x | 1.4x |
| Historical Pb Multiple | 1.0x - 2.9x | 1.7x |
| Fair Value | ₩60,337 - ₩66,688 | ₩63,512 |
| Upside | 32.3% - 46.2% | 39.3% |
| Benchmarks | - | Full Ticker |
| Multicampus Corporation | - | KOSDAQ:A067280 |
| RoboRobo Co., Ltd. | - | KOSDAQ:A215100 |
| Seoul Auction Co. Ltd. | - | KOSDAQ:A063170 |
| K-Auction.Co.Ltd. | - | KOSDAQ:A102370 |
| Ubion Co.Ltd. | - | KOSDAQ:A084440 |
| MegaStudyEdu Co. Ltd | - | KOSDAQ:A215200 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A067280 | A215100 | A063170 | A102370 | A084440 | A215200 | |||
| KOSDAQ:A067280 | KOSDAQ:A215100 | KOSDAQ:A063170 | KOSDAQ:A102370 | KOSDAQ:A084440 | KOSDAQ:A215200 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 10.8% | NM- | NM- | NM- | NM- | -0.4% | ||
| 3Y CAGR | 15.1% | NM- | NM- | NM- | NM- | -17.1% | ||
| Latest Twelve Months | -1.4% | -107.7% | -18.8% | -17.4% | -307.1% | -51.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 7.2% | -10.2% | -6.5% | -8.8% | -2.8% | 9.5% | ||
| Prior Fiscal Year | 8.8% | 9.7% | -17.7% | -41.6% | -1.7% | 10.1% | ||
| Latest Fiscal Year | 8.8% | -0.8% | -46.0% | -30.5% | -8.4% | 4.9% | ||
| Latest Twelve Months | 8.8% | -0.8% | -46.0% | -30.5% | -3.3% | 4.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 15.8% | -2.0% | 1.0% | 2.6% | -7.3% | 20.5% | ||
| Prior Fiscal Year | 17.4% | 4.6% | -6.6% | -4.1% | -8.1% | 21.1% | ||
| Latest Twelve Months | 15.2% | -0.3% | -8.4% | -5.2% | -14.4% | 10.0% | ||
| Next Fiscal Year | 9.5% | #NUM! | 60.2% | #NUM! | #NUM! | 18.6% | ||
| Two Fiscal Years Forward | 9.8% | -0.4% | -18.9% | -9.1% | -60.9% | 21.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.6x | 5.3x | 5.5x | 4.5x | 0.7x | 0.5x | ||
| Price / LTM EPS | 6.4x | -670.6x | -11.9x | -14.9x | -19.9x | 10.0x | ||
| Price / Book | 0.9x | 2.3x | 1.0x | 0.8x | 3.1x | 1.0x | ||
| Price / Fwd Book | 0.9x | 2.8x | 0.6x | 0.8x | 4.0x | 1.0x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.8x | 1.0x | 3.1x | |||||
| Historical P/B Ratio | 1.0x | 1.7x | 2.9x | |||||
| Selected P/B Multiple | 1.3x | 1.4x | 1.5x | |||||
| (x) Book Value | 448,842 | 448,842 | 448,842 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A067280 | A215100 | A063170 | A102370 | A084440 | A215200 | |
| Value of Common Equity | 200,918 | 86,661 | 112,640 | 88,279 | 25,213 | 455,648 | |
| (/) Shares Outstanding | 5.9 | 20.2 | 16.8 | 25.9 | 19.7 | 10.0 | |
| Implied Stock Price | 33,900.00 | 4,280.00 | 6,690.00 | 3,410.00 | 1,279.00 | 45,600.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 33,900.00 | 4,280.00 | 6,690.00 | 3,410.00 | 1,279.00 | 45,600.00 | |
| 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 | |