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 EBIT Multiple | 78.3x - 86.6x | 82.5x |
| Selected Fwd EBIT Multiple | 28.5x - 31.5x | 30.0x |
| Fair Value | ₩10,343 - ₩11,155 | ₩10,749 |
| Upside | -2.8% - 4.8% | 1.0% |
| Benchmarks | Ticker | Full Ticker |
| Booster Co., Ltd. | A008470 | KOSDAQ:A008470 |
| NK Co., Ltd. | A085310 | KOSE:A085310 |
| S&W Corporation | A103230 | KOSDAQ:A103230 |
| DAEMO Engineering Co., Ltd. | A317850 | KOSDAQ:A317850 |
| Dynamic Design Co., LTD. | A145210 | KOSE:A145210 |
| Kns Co., Ltd | A432470 | KOSDAQ:A432470 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| A008470 | A085310 | A103230 | A317850 | A145210 | A432470 | ||
| KOSDAQ:A008470 | KOSE:A085310 | KOSDAQ:A103230 | KOSDAQ:A317850 | KOSE:A145210 | KOSDAQ:A432470 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | NM- | NM- | NM- | -34.3% | NM- | NM- | |
| 3Y CAGR | NM- | NM- | NM- | -39.1% | NM- | -41.5% | |
| Latest Twelve Months | -85.0% | -322.2% | 7.0% | 130.9% | 58.5% | -79.6% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | -0.8% | 1.5% | 2.5% | 0.6% | -16.6% | 11.3% | |
| Prior Fiscal Year | 1.5% | -1.2% | 7.4% | -0.9% | -18.3% | 13.2% | |
| Latest Fiscal Year | 0.2% | -4.3% | 7.4% | 0.3% | -6.9% | 3.0% | |
| Latest Twelve Months | 0.2% | -4.3% | 7.4% | 0.3% | -6.9% | 3.0% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.03x | -0.37x | 0.50x | 1.78x | 0.76x | 2.49x | |
| EV / LTM EBITDA | 1.7x | 25.9x | 5.5x | 42.6x | -19.6x | 47.1x | |
| EV / LTM EBIT | 14.3x | 8.4x | 6.8x | 630.8x | -11.0x | 83.1x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -11.0x | 8.4x | 630.8x | ||||
| Historical EV / LTM EBIT | 38.3x | 60.7x | 83.1x | ||||
| Selected EV / LTM EBIT | 78.3x | 82.5x | 86.6x | ||||
| (x) LTM EBIT | 808 | 808 | 808 | ||||
| (=) Implied Enterprise Value | 63,271 | 66,601 | 69,931 | ||||
| (-) Non-shareholder Claims * | 22,838 | 22,838 | 22,838 | ||||
| (=) Equity Value | 86,109 | 89,439 | 92,769 | ||||
| (/) Shares Outstanding | 8.7 | 8.7 | 8.7 | ||||
| Implied Value Range | 9,926.65 | 10,310.54 | 10,694.43 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 9,926.65 | 10,310.54 | 10,694.43 | 10,640.00 | |||
| Upside / (Downside) | -6.7% | -3.1% | 0.5% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A008470 | A085310 | A103230 | A317850 | A145210 | A432470 | |
| Enterprise Value | (15,576) | (42,453) | 23,718 | 73,674 | 47,661 | 69,459 | |
| (+) Cash & Short Term Investments | 25,256 | 127,660 | 2,761 | 5,075 | 15,533 | 19,609 | |
| (+) Investments & Other | 18,878 | 1,791 | 15 | 4 | 1,215 | 3,470 | |
| (-) Debt | (1,646) | (11,441) | (70) | (9,244) | (37,662) | (240) | |
| (-) Other Liabilities | 0 | (9,642) | 0 | 0 | 556 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 26,912 | 65,916 | 26,424 | 69,509 | 27,303 | 92,297 | |
| (/) Shares Outstanding | 8.1 | 75.7 | 7.2 | 8.3 | 34.6 | 8.7 | |
| Implied Stock Price | 3,330.00 | 871.00 | 3,670.00 | 8,350.00 | 790.00 | 10,640.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3,330.00 | 871.00 | 3,670.00 | 8,350.00 | 790.00 | 10,640.00 | |
| 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 | |