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 | 3.6x - 4.0x | 3.8x |
| Selected Fwd Ps Multiple | 4.2x - 4.7x | 4.4x |
| Fair Value | ₩8,214 - ₩9,079 | ₩8,647 |
| Upside | 58.6% - 75.3% | 66.9% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Wysiwyg Studios Co., Ltd. | - | KOSDAQ:A299900 |
| HANBIT SOFT Inc. | - | KOSDAQ:A047080 |
| VALOFE Co.,Ltd | - | KOSDAQ:A331520 |
| Studio Mir Co., LTD | - | KOSDAQ:A408900 |
| SAMG Entertainment Co., Ltd. | - | KOSDAQ:A419530 |
| GIANTSTEP Inc. | - | KOSDAQ:A289220 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A299900 | A047080 | A331520 | A408900 | A419530 | A289220 | |||
| KOSDAQ:A299900 | KOSDAQ:A047080 | KOSDAQ:A331520 | KOSDAQ:A408900 | KOSDAQ:A419530 | KOSDAQ:A289220 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 44.2% | -5.3% | 20.2% | 4.7% | NM- | 15.6% | ||
| 3Y CAGR | 10.2% | -19.6% | 22.0% | 6.9% | 44.8% | 27.9% | ||
| Latest Twelve Months | -45.4% | 28.4% | -1.1% | -24.1% | 22.4% | 28.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -6.8% | -3.4% | 5.1% | 8.8% | -26.7% | -27.6% | ||
| Prior Fiscal Year | -7.2% | -36.3% | 2.2% | 10.8% | -18.0% | -30.2% | ||
| Latest Fiscal Year | 35.6% | 5.2% | 4.8% | 0.6% | -16.7% | -58.2% | ||
| Latest Twelve Months | 22.0% | 5.2% | 4.8% | 0.6% | -16.7% | -41.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -14.3x | -100.1x | 21.9x | -122.1x | 36.6x | -5.7x | ||
| Price / LTM Sales | 2.2x | 1.0x | 1.1x | 6.6x | 2.0x | 2.3x | ||
| LTM P/E Ratio | -3.3x | 18.9x | 23.5x | 1071.4x | -11.9x | -5.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.0x | 2.0x | 6.6x | |||||
| Historical LTM P/S Ratio | 0.0x | 8.3x | 53.1x | |||||
| Selected Price / Sales Multiple | 3.6x | 3.8x | 4.0x | |||||
| (x) LTM Sales | 50,563 | 50,563 | 50,563 | |||||
| (=) Equity Value | 180,789 | 190,304 | 199,819 | |||||
| (/) Shares Outstanding | 22.3 | 22.3 | 22.3 | |||||
| Implied Value Range | 8,102.68 | 8,529.14 | 8,955.59 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 8,102.68 | 8,529.14 | 8,955.59 | 5,180.00 | ||||
| Upside / (Downside) | 56.4% | 64.7% | 72.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A299900 | A047080 | A331520 | A408900 | A419530 | A289220 | |
| Value of Common Equity | 178,073 | 32,418 | 40,228 | 116,270 | 230,783 | 115,577 | |
| (/) Shares Outstanding | 169.4 | 24.8 | 49.1 | 32.7 | 7.9 | 22.3 | |
| Implied Stock Price | 1,051.00 | 1,306.00 | 820.00 | 3,555.00 | 29,050.00 | 5,180.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,051.00 | 1,306.00 | 820.00 | 3,555.00 | 29,050.00 | 5,180.00 | |
| 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 | |