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 | 1.1x - 1.3x | 1.2x |
| Selected Fwd Ps Multiple | 1.1x - 1.2x | 1.2x |
| Fair Value | ₩2,549 - ₩2,817 | ₩2,683 |
| Upside | 4.7% - 15.7% | 10.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| SAMG Entertainment Co., Ltd. | - | KOSDAQ:A419530 |
| Actoz Soft Co.,Ltd. | - | KOSDAQ:A052790 |
| CUROHOLDINGS Co., Ltd. | - | KOSDAQ:A051780 |
| T3 Entertainment Inc. | - | KOSDAQ:A204610 |
| Dragonfly GF Co., Ltd | - | KOSDAQ:A030350 |
| RBW Inc. | - | KOSDAQ:A361570 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A419530 | A052790 | A051780 | A204610 | A030350 | A361570 | |||
| KOSDAQ:A419530 | KOSDAQ:A052790 | KOSDAQ:A051780 | KOSDAQ:A204610 | KOSDAQ:A030350 | KOSDAQ:A361570 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | 4.9% | 18.9% | 6.3% | 33.3% | 17.5% | ||
| 3Y CAGR | 44.8% | 11.0% | 0.1% | -4.8% | 59.7% | 1.6% | ||
| Latest Twelve Months | 22.4% | -10.9% | -23.4% | 16.4% | 54.2% | -31.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -26.7% | 32.7% | -16.9% | 10.9% | -175.7% | 1.3% | ||
| Prior Fiscal Year | -18.0% | 38.1% | -9.5% | 11.0% | -166.4% | -3.9% | ||
| Latest Fiscal Year | -16.7% | 9.3% | -26.1% | 19.3% | -54.8% | -13.8% | ||
| Latest Twelve Months | -16.7% | 9.3% | -26.1% | 19.3% | -54.8% | -13.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 45.3x | -3.0x | -5.1x | 1.3x | -1.1x | -7.2x | ||
| Price / LTM Sales | 2.4x | 0.9x | 0.2x | 1.5x | 0.5x | 1.1x | ||
| LTM P/E Ratio | -14.5x | 9.8x | -0.9x | 7.9x | -1.0x | -7.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.9x | 2.4x | |||||
| Historical LTM P/S Ratio | 1.1x | 1.6x | 4.4x | |||||
| Selected Price / Sales Multiple | 1.1x | 1.2x | 1.3x | |||||
| (x) LTM Sales | 62,520 | 62,520 | 62,520 | |||||
| (=) Equity Value | 70,866 | 74,596 | 78,326 | |||||
| (/) Shares Outstanding | 27.6 | 27.6 | 27.6 | |||||
| Implied Value Range | 2,569.42 | 2,704.65 | 2,839.88 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,569.42 | 2,704.65 | 2,839.88 | 2,435.00 | ||||
| Upside / (Downside) | 5.5% | 11.1% | 16.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A419530 | A052790 | A051780 | A204610 | A030350 | A361570 | |
| Value of Common Equity | 281,627 | 72,867 | 14,623 | 90,922 | 12,400 | 67,159 | |
| (/) Shares Outstanding | 7.9 | 10.9 | 23.2 | 55.6 | 12.7 | 27.6 | |
| Implied Stock Price | 35,450.00 | 6,670.00 | 631.00 | 1,634.00 | 973.00 | 2,435.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 35,450.00 | 6,670.00 | 631.00 | 1,634.00 | 973.00 | 2,435.00 | |
| 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 | |