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 P/E Multiple | 29.6x - 32.7x | 31.2x |
| Selected Fwd P/E Multiple | 17.2x - 19.0x | 18.1x |
| Fair Value | ₩15,756 - ₩17,414 | ₩16,585 |
| Upside | 30.9% - 44.6% | 37.7% |
| Benchmarks | - | Full Ticker |
| SAMG Entertainment Co., Ltd. | - | KOSDAQ:A419530 |
| Webzen Inc. | - | KOSDAQ:A069080 |
| Cube Entertainment, Inc. | - | KOSDAQ:A182360 |
| Devsisters corporation | - | KOSDAQ:A194480 |
| Aniplus Inc. | - | KOSDAQ:A310200 |
| NEXON Games Co., Ltd. | - | KOSDAQ:A225570 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A419530 | A069080 | A182360 | A194480 | A310200 | A225570 | |||
| KOSDAQ:A419530 | KOSDAQ:A069080 | KOSDAQ:A182360 | KOSDAQ:A194480 | KOSDAQ:A310200 | KOSDAQ:A225570 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 6.0% | 74.5% | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | -13.1% | NM- | -22.6% | -8.3% | NM- | ||
| Latest Twelve Months | -13.3% | -1.2% | 46.2% | 156.4% | 72.9% | 178.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -26.7% | 29.1% | 3.6% | -4.1% | 6.1% | 0.6% | ||
| Prior Fiscal Year | -18.0% | 29.3% | 7.7% | -30.8% | 8.1% | 5.8% | ||
| Latest Fiscal Year | -16.7% | 26.5% | 7.3% | 11.8% | 11.9% | 12.3% | ||
| Latest Twelve Months | -16.7% | 26.5% | 7.3% | 11.8% | 11.9% | 12.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 45.3x | -0.9x | 3.5x | 7.5x | 3.3x | 11.1x | ||
| Price / LTM Sales | 2.4x | 1.8x | 1.0x | 2.0x | 1.1x | 3.0x | ||
| LTM P/E Ratio | -14.5x | 6.8x | 13.9x | 16.5x | 9.4x | 24.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -14.5x | 9.4x | 16.5x | |||||
| Historical LTM P/E Ratio | 24.5x | 47.0x | 4506.9x | |||||
| Selected P/E Multiple | 29.6x | 31.2x | 32.7x | |||||
| (x) LTM Net Income | 31,442 | 31,442 | 31,442 | |||||
| (=) Equity Value | 931,211 | 980,222 | 1,029,233 | |||||
| (/) Shares Outstanding | 64.0 | 64.0 | 64.0 | |||||
| Implied Value Range | 14,557.16 | 15,323.33 | 16,089.50 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 14,557.16 | 15,323.33 | 16,089.50 | 12,040.00 | ||||
| Upside / (Downside) | 20.9% | 27.3% | 33.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A419530 | A069080 | A182360 | A194480 | A310200 | A225570 | |
| Value of Common Equity | 281,627 | 389,551 | 222,500 | 462,444 | 146,577 | 770,190 | |
| (/) Shares Outstanding | 7.9 | 29.5 | 13.9 | 10.8 | 44.5 | 64.0 | |
| Implied Stock Price | 35,450.00 | 13,220.00 | 16,020.00 | 42,800.00 | 3,295.00 | 12,040.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 35,450.00 | 13,220.00 | 16,020.00 | 42,800.00 | 3,295.00 | 12,040.00 | |
| 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 | |