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 | 1.0x - 1.2x | 1.1x |
| Selected Fwd Ps Multiple | 1.2x - 1.3x | 1.3x |
| Fair Value | ₩1,128 - ₩1,246 | ₩1,187 |
| Upside | 18.8% - 31.3% | 25.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Eyesvision Corp. | - | KOSDAQ:A031310 |
| FINEDIGITAL Inc. | - | KOSDAQ:A038950 |
| Yw Company Limited | - | KOSDAQ:A051390 |
| Frtek Co.Ltd. | - | KOSDAQ:A073540 |
| Topco Media Co.,Ltd. | - | KOSDAQ:A134580 |
| Aloys Inc. | - | KOSDAQ:A297570 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A031310 | A038950 | A051390 | A073540 | A134580 | A297570 | |||
| KOSDAQ:A031310 | KOSDAQ:A038950 | KOSDAQ:A051390 | KOSDAQ:A073540 | KOSDAQ:A134580 | KOSDAQ:A297570 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 6.8% | -5.9% | -3.0% | 0.2% | NM- | 0.5% | ||
| 3Y CAGR | 8.0% | -11.0% | 3.2% | 0.6% | 1.6% | -5.5% | ||
| Latest Twelve Months | -4.3% | -19.3% | -55.3% | 20.0% | 21.7% | 16.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.2% | 1.5% | 17.4% | 5.9% | -34.6% | 12.4% | ||
| Prior Fiscal Year | -1.0% | 2.4% | 14.4% | -9.1% | -22.6% | 18.4% | ||
| Latest Fiscal Year | -0.8% | -2.3% | 25.8% | -0.7% | -20.2% | -1.3% | ||
| Latest Twelve Months | -0.8% | -2.3% | 25.8% | -4.8% | -20.2% | -1.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 28.3x | 14.9x | 2.4x | -4.2x | -20.8x | 3.3x | ||
| Price / LTM Sales | 0.2x | 0.4x | 1.8x | 0.5x | 1.8x | 1.0x | ||
| LTM P/E Ratio | -28.3x | -16.7x | 6.8x | 8.3x | -9.1x | -74.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.5x | 1.8x | |||||
| Historical LTM P/S Ratio | 1.0x | 1.7x | 3.1x | |||||
| Selected Price / Sales Multiple | 1.0x | 1.1x | 1.2x | |||||
| (x) LTM Sales | 30,947 | 30,947 | 30,947 | |||||
| (=) Equity Value | 32,431 | 34,138 | 35,845 | |||||
| (/) Shares Outstanding | 34.6 | 34.6 | 34.6 | |||||
| Implied Value Range | 936.74 | 986.04 | 1,035.34 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 936.74 | 986.04 | 1,035.34 | 949.00 | ||||
| Upside / (Downside) | -1.3% | 3.9% | 9.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A031310 | A038950 | A051390 | A073540 | A134580 | A297570 | |
| Value of Common Equity | 37,866 | 27,555 | 28,830 | 16,302 | 42,686 | 32,855 | |
| (/) Shares Outstanding | 24.4 | 8.2 | 8.0 | 11.4 | 21.6 | 34.6 | |
| Implied Stock Price | 1,550.00 | 3,360.00 | 3,590.00 | 1,430.00 | 1,972.00 | 949.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,550.00 | 3,360.00 | 3,590.00 | 1,430.00 | 1,972.00 | 949.00 | |
| 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 | |