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 | 1.8x - 2.0x | 1.9x |
| Selected Fwd Ps Multiple | 1.9x - 2.1x | 2.0x |
| Fair Value | ₩4,116 - ₩4,550 | ₩4,333 |
| Upside | -3.8% - 6.3% | 1.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| AUTO& Inc. | - | KOSDAQ:A353590 |
| iFamilySC Co., Ltd. | - | KOSDAQ:A114840 |
| OHEIM& Company Co.,Ltd. | - | KOSDAQ:A309930 |
| TOEBOX KOREA.Ltd. | - | KOSDAQ:A215480 |
| Exion Group Company Limited | - | KOSDAQ:A069920 |
| 09WOMEN Co., Ltd. | - | KOSDAQ:A366030 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A353590 | A114840 | A309930 | A215480 | A069920 | A366030 | |||
| KOSDAQ:A353590 | KOSDAQ:A114840 | KOSDAQ:A309930 | KOSDAQ:A215480 | KOSDAQ:A069920 | KOSDAQ:A366030 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 12.5% | NM- | NM- | NM- | -33.1% | NM- | ||
| 3Y CAGR | 4.4% | NM- | NM- | 7.3% | -39.2% | NM- | ||
| Latest Twelve Months | -5.2% | 37.8% | 15.2% | -8.2% | 3.8% | -5.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -1.6% | 13.4% | 4.1% | 4.4% | -60.7% | 17.7% | ||
| Prior Fiscal Year | -1.8% | 13.4% | 6.0% | 5.0% | -329.0% | 19.0% | ||
| Latest Fiscal Year | -9.6% | 13.8% | 2.9% | -1.1% | -350.9% | 15.8% | ||
| Latest Twelve Months | -9.6% | 13.8% | 2.9% | -1.1% | -350.9% | 15.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -36.8x | 9.6x | 60.0x | 6.7x | -6.3x | 4.7x | ||
| Price / LTM Sales | 0.9x | 1.6x | 1.2x | 0.5x | 17.7x | 1.9x | ||
| LTM P/E Ratio | -9.1x | 11.9x | 41.3x | -47.4x | -5.0x | 12.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.5x | 1.2x | 17.7x | |||||
| Historical LTM P/S Ratio | 1.9x | 1.9x | 1.9x | |||||
| Selected Price / Sales Multiple | 1.8x | 1.9x | 2.0x | |||||
| (x) LTM Sales | 49,860 | 49,860 | 49,860 | |||||
| (=) Equity Value | 92,161 | 97,012 | 101,862 | |||||
| (/) Shares Outstanding | 22.7 | 22.7 | 22.7 | |||||
| Implied Value Range | 4,068.24 | 4,282.35 | 4,496.47 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4,068.24 | 4,282.35 | 4,496.47 | 4,280.00 | ||||
| Upside / (Downside) | -4.9% | 0.1% | 5.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A353590 | A114840 | A309930 | A215480 | A069920 | A366030 | |
| Value of Common Equity | 50,150 | 328,231 | 56,634 | 24,006 | 85,412 | 96,958 | |
| (/) Shares Outstanding | 12.9 | 17.2 | 21.3 | 9.2 | 35.0 | 22.7 | |
| Implied Stock Price | 3,895.00 | 19,080.00 | 2,660.00 | 2,615.00 | 2,440.00 | 4,280.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3,895.00 | 19,080.00 | 2,660.00 | 2,615.00 | 2,440.00 | 4,280.00 | |
| 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 | |