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 |
|---|---|---|
| Adjusted Earnings | -75.132 M - 6.169 B | 2.684 B |
| Discount Rate | 10.0% - 8.0% | 9.0% |
| Fair Value | ₩3,096 - ₩11,018 | ₩6,207 |
| Upside | -58.2% - 48.9% | -16.1% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | Jun-25 | ||
| (KRW in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 20,723 | 46,471 | 75,710 | 83,784 | 52,996 | 41,679 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | (4,995) | 3,503 | 3,761 | 8,470 | (3,437) | (10,054) | |
| (+) Net Interest Expense | (151) | (0) | (99) | (363) | (658) | (833) | |
| (+) Other Non Operating Exp. | 734 | (782) | (42) | 113 | (2,948) | 48 | |
| (+) D&A | 615 | 828 | 887 | 1,605 | 2,231 | 2,340 | |
| (+) Non-recurring Items | (21) | (206) | 96 | (12) | (192) | 56 | |
| Adjusted EBITDA | (3,818) | 3,343 | 4,603 | 9,814 | (5,004) | (8,443) | |
| (-) D&A | (615) | (828) | (887) | (1,605) | (2,231) | (2,340) | |
| Adjusted EBIT | (4,434) | 2,515 | 3,716 | 8,209 | (7,235) | (10,784) | |
| % of Revenue | -21.4% | 5.4% | 4.9% | 9.8% | -13.7% | -25.9% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 0.0% | 4.9% | 9.8% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (KRW in millions) | Low | Mid | High | Market | |||
| Enterprise Value | (751) | 29,822 | 77,106 | 41,549 | |||
| (+) Cash & Short Term Investments | 31,702 | 31,702 | 31,702 | 31,702 | |||
| (+) Investments & Other | 0 | 0 | 0 | 0 | |||
| (-) Debt | (528) | (528) | (528) | (528) | |||
| (-) Other Liabilities | 0 | 0 | 0 | 0 | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 30,423 | 60,996 | 108,281 | 72,724 | |||
| (/) Shares Outstanding | 9.8 | 9.8 | 9.8 | 9.8 | |||
| Implied Stock Price (KRW) | 3,095.68 | 6,206.68 | 11,018.10 | 7,400.00 | |||
| FX Rate: KRW/KRW | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (KRW) | 3,095.68 | 6,206.68 | 11,018.10 | 7,400.00 | |||
| Upside / (Downside) | -58.17% | -16.13% | 48.89% | ||||
| Stock Price | 7,400.00 | ||||||
| Stock Price Close | 7,400.00 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | KRW | ||||||
| Trading Currency | KRW | ||||||
| FX Rate: KRW/KRW | 1.00 | ||||||
| Market Cap | 72,723.7 | ||||||
| Shares Outstanding | 9.8 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||