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 | -1.367 B - 10.862 B | 2.712 B |
| Discount Rate | 9.0% - 7.0% | 8.0% |
| Fair Value | ₩165.92 - ₩6,254 | ₩1,920 |
| Upside | -92.8% - 171.9% | -16.5% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | Dec-24 | ||
| (KRW in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 37,277 | 59,620 | 63,086 | 91,434 | 62,520 | 62,520 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | 5,262 | 9,576 | 2,210 | (4,772) | (11,335) | (11,335) | |
| (+) Net Interest Expense | 313 | 103 | (92) | 33 | 316 | 316 | |
| (+) Other Non Operating Exp. | 1,648 | (100) | (17) | 2,376 | (10,427) | (10,427) | |
| (+) D&A | 1,217 | 3,009 | 4,811 | 6,068 | 5,693 | 5,693 | |
| (+) Non-recurring Items | 404 | (2) | 780 | 132 | 9,163 | 9,163 | |
| Adjusted EBITDA | 8,844 | 12,587 | 7,692 | 3,837 | (6,590) | (6,590) | |
| (-) D&A | (1,217) | (3,009) | (4,811) | (6,068) | (5,693) | (5,693) | |
| Adjusted EBIT | 7,627 | 9,578 | 2,881 | (2,231) | (12,283) | (12,283) | |
| % of Revenue | 20.5% | 16.1% | 4.6% | -2.4% | -19.6% | -19.6% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 0.0% | 4.6% | 20.5% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (KRW in millions) | Low | Mid | High | Market | |||
| Enterprise Value | (15,188) | 33,905 | 155,169 | 44,526 | |||
| (+) Cash & Short Term Investments | 24,678 | 24,678 | 24,678 | 24,678 | |||
| (+) Investments & Other | 27,440 | 27,440 | 27,440 | 27,440 | |||
| (-) Debt | (24,425) | (24,425) | (24,425) | (24,425) | |||
| (-) Other Liabilities | (7,863) | (7,863) | (7,863) | (7,863) | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | 4,643 | 53,735 | 174,999 | 64,357 | |||
| (/) Shares Outstanding | 28.0 | 28.0 | 28.0 | 28.0 | |||
| Implied Stock Price (KRW) | 165.92 | 1,920.41 | 6,254.18 | 2,300.00 | |||
| FX Rate: KRW/KRW | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (KRW) | 165.92 | 1,920.41 | 6,254.18 | 2,300.00 | |||
| Upside / (Downside) | -92.79% | -16.50% | 171.92% | ||||
| Stock Price | 2,300.00 | ||||||
| Stock Price Close | 2,300.00 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | KRW | ||||||
| Trading Currency | KRW | ||||||
| FX Rate: KRW/KRW | 1.00 | ||||||
| Market Cap | 64,356.7 | ||||||
| Shares Outstanding | 28.0 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||