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 | -3.6x - -3.9x | -3.8x |
| Selected Fwd P/E Multiple | 2.5x - 2.7x | 2.6x |
| Fair Value | ₩1,558 - ₩1,722 | ₩1,640 |
| Upside | 18.9% - 31.4% | 25.2% |
| Benchmarks | - | Full Ticker |
| Devsisters corporation | - | KOSDAQ:A194480 |
| NS ENM Co.,Ltd. | - | KOSDAQ:A078860 |
| ASTORY Co.,Ltd | - | KOSDAQ:A241840 |
| Com2uS Holdings Corporation | - | KOSDAQ:A063080 |
| Wemade Play Co., Ltd. | - | KOSDAQ:A123420 |
| Wysiwyg Studios Co., Ltd. | - | KOSDAQ:A299900 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A194480 | A078860 | A241840 | A063080 | A123420 | A299900 | |||
| KOSDAQ:A194480 | KOSDAQ:A078860 | KOSDAQ:A241840 | KOSDAQ:A063080 | KOSDAQ:A123420 | KOSDAQ:A299900 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | 51.4% | NM- | ||
| 3Y CAGR | -22.6% | NM- | NM- | NM- | 18.3% | NM- | ||
| Latest Twelve Months | 156.4% | -7.1% | -198.1% | -288.6% | 446.1% | -1293.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -4.1% | -124.6% | 6.4% | -7.2% | 7.0% | -6.8% | ||
| Prior Fiscal Year | -30.8% | -88.1% | 8.6% | -6.1% | 3.5% | -2.7% | ||
| Latest Fiscal Year | 11.8% | -81.3% | -32.6% | -24.3% | 19.6% | -68.0% | ||
| Latest Twelve Months | 11.8% | -81.3% | -32.6% | -24.3% | 19.6% | -68.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.6x | -12.0x | -18.5x | -31.4x | 15.1x | -27.2x | ||
| Price / LTM Sales | 1.8x | 3.6x | 5.4x | 1.0x | 0.6x | 2.8x | ||
| LTM P/E Ratio | 15.4x | -4.5x | -16.6x | -3.9x | 2.9x | -4.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -16.6x | -3.9x | 15.4x | |||||
| Historical LTM P/E Ratio | -492.7x | -56.0x | 27.2x | |||||
| Selected P/E Multiple | -3.6x | -3.8x | -3.9x | |||||
| (x) LTM Net Income | (54,684) | (54,684) | (54,684) | |||||
| (=) Equity Value | 195,106 | 205,374 | 215,643 | |||||
| (/) Shares Outstanding | 169.4 | 169.4 | 169.4 | |||||
| Implied Value Range | 1,151.53 | 1,212.13 | 1,272.74 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,151.53 | 1,212.13 | 1,272.74 | 1,310.00 | ||||
| Upside / (Downside) | -12.1% | -7.5% | -2.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A194480 | A078860 | A241840 | A063080 | A123420 | A299900 | |
| Value of Common Equity | 421,403 | 97,581 | 82,448 | 143,110 | 70,207 | 221,956 | |
| (/) Shares Outstanding | 11.0 | 59.3 | 9.1 | 6.6 | 10.4 | 169.4 | |
| Implied Stock Price | 38,450.00 | 1,645.00 | 9,030.00 | 21,700.00 | 6,750.00 | 1,310.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 38,450.00 | 1,645.00 | 9,030.00 | 21,700.00 | 6,750.00 | 1,310.00 | |
| 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 | |