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 - 1.1x | 1.1x |
| Selected Fwd Ps Multiple | 1.1x - 1.2x | 1.2x |
| Fair Value | ₩780.32 - ₩862.46 | ₩821.39 |
| Upside | 2.3% - 13.0% | 7.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Wysiwyg Studios Co., Ltd. | - | KOSDAQ:A299900 |
| Com2uS Holdings Corporation | - | KOSDAQ:A063080 |
| HANBIT SOFT Inc. | - | KOSDAQ:A047080 |
| SKONEC ENTERTAINMENT Co., Ltd. | - | KOSDAQ:A276040 |
| YLAB Corporation | - | KOSDAQ:A432430 |
| VALOFE Co.,Ltd | - | KOSDAQ:A331520 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A299900 | A063080 | A047080 | A276040 | A432430 | A331520 | |||
| KOSDAQ:A299900 | KOSDAQ:A063080 | KOSDAQ:A047080 | KOSDAQ:A276040 | KOSDAQ:A432430 | KOSDAQ:A331520 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 11.6% | 6.4% | -5.3% | NM- | NM- | 20.2% | ||
| 3Y CAGR | -12.6% | 4.6% | -19.6% | 9.9% | 4.9% | 22.0% | ||
| Latest Twelve Months | -45.4% | 5.9% | 28.4% | -28.3% | 28.6% | -1.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -6.8% | -5.3% | -3.4% | -110.0% | -22.0% | 5.1% | ||
| Prior Fiscal Year | -2.7% | -47.3% | -36.3% | -122.1% | -1.9% | 2.2% | ||
| Latest Fiscal Year | -68.0% | -6.1% | 5.2% | -84.0% | -31.3% | 4.8% | ||
| Latest Twelve Months | -68.0% | -9.7% | 5.2% | -152.3% | -41.4% | 4.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -15.4x | -20.4x | -95.5x | -5.0x | -8.4x | 19.2x | ||
| Price / LTM Sales | 2.3x | 0.9x | 0.9x | 11.5x | 3.4x | 1.1x | ||
| LTM P/E Ratio | -3.3x | -9.0x | 18.2x | -7.7x | -10.3x | 21.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.9x | 2.3x | 11.5x | |||||
| Historical LTM P/S Ratio | 1.1x | 1.5x | 1.8x | |||||
| Selected Price / Sales Multiple | 1.0x | 1.1x | 1.1x | |||||
| (x) LTM Sales | 35,589 | 35,589 | 35,589 | |||||
| (=) Equity Value | 36,729 | 38,662 | 40,595 | |||||
| (/) Shares Outstanding | 49.1 | 49.1 | 49.1 | |||||
| Implied Value Range | 748.68 | 788.08 | 827.48 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 748.68 | 788.08 | 827.48 | 763.00 | ||||
| Upside / (Downside) | -1.9% | 3.3% | 8.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A299900 | A063080 | A047080 | A276040 | A432430 | A331520 | |
| Value of Common Equity | 181,970 | 140,802 | 31,251 | 51,222 | 85,818 | 37,432 | |
| (/) Shares Outstanding | 169.4 | 6.6 | 24.8 | 12.6 | 16.4 | 49.1 | |
| Implied Stock Price | 1,074.00 | 21,350.00 | 1,259.00 | 4,080.00 | 5,220.00 | 763.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,074.00 | 21,350.00 | 1,259.00 | 4,080.00 | 5,220.00 | 763.00 | |
| 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 | |