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 P/E Multiple | 15.3x - 16.9x | 16.1x |
Selected Fwd P/E Multiple | 14.5x - 16.0x | 15.3x |
Fair Value | ₩56,221 - ₩62,139 | ₩59,180 |
Upside | 12.4% - 24.3% | 18.4% |
Benchmarks | - | Full Ticker |
DoubleUGames Co., Ltd. | - | KOSE:A192080 |
Grand Korea Leisure Co., Ltd. | - | KOSE:A114090 |
Modetour Network Inc. | - | KOSDAQ:A080160 |
Kyochon Food&Beverage Co., Ltd. | - | KOSE:A339770 |
Paradise Co., Ltd. | - | KOSE:A034230 |
Hanatour Service Inc. | - | KOSE:A039130 |
- | - | - |
Select Price / LTM EPS Ratio | ||||||||
Benchmark Companies | ||||||||
A192080 | A114090 | A080160 | A339770 | A034230 | A039130 | |||
KOSE:A192080 | KOSE:A114090 | KOSDAQ:A080160 | KOSE:A339770 | KOSE:A034230 | KOSE:A039130 | |||
Historical Net Income Growth | ||||||||
5Y CAGR | 11.2% | -14.5% | 46.2% | -40.7% | 38.0% | NM- | ||
3Y CAGR | 14.3% | NM- | -13.8% | -58.3% | NM- | NM- | ||
Latest Twelve Months | 25.6% | -24.6% | 162.0% | -84.9% | 20.8% | 9.4% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 14.2% | -32.9% | -65.8% | 3.8% | -7.9% | -131.4% | ||
Prior Fiscal Year | 25.6% | 11.1% | 2.6% | 3.2% | 6.3% | 11.4% | ||
Latest Fiscal Year | 29.5% | 8.3% | 4.8% | 0.5% | 7.0% | 8.3% | ||
Latest Twelve Months | 29.5% | 8.3% | 4.8% | 0.5% | 7.0% | 8.3% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 2.5x | 7.5x | 13.3x | 10.3x | 9.2x | 8.2x | ||
Price / LTM Sales | 1.6x | 2.1x | 0.8x | 0.5x | 1.1x | 1.3x | ||
LTM P/E Ratio | 5.4x | 24.6x | 16.2x | 119.9x | 15.1x | 15.1x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | 5.4x | 16.2x | 119.9x | |||||
Historical LTM P/E Ratio | -13.8x | -10.2x | 18.1x | |||||
Selected P/E Multiple | 15.3x | 16.1x | 16.9x | |||||
(x) LTM Net Income | 51,210 | 51,210 | 51,210 | |||||
(=) Equity Value | 784,878 | 826,187 | 867,496 | |||||
(/) Shares Outstanding | 15.5 | 15.5 | 15.5 | |||||
Implied Value Range | 50,670.17 | 53,337.02 | 56,003.88 | |||||
FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 50,670.17 | 53,337.02 | 56,003.88 | 50,000.00 | ||||
Upside / (Downside) | 1.3% | 6.7% | 12.0% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | A192080 | A114090 | A080160 | A339770 | A034230 | A039130 | |
Value of Common Equity | 1,015,069 | 814,021 | 193,898 | 260,318 | 1,139,093 | 774,497 | |
(/) Shares Outstanding | 19.8 | 61.9 | 17.3 | 50.0 | 86.4 | 15.5 | |
Implied Stock Price | 51,200.00 | 13,160.00 | 11,200.00 | 5,210.00 | 13,190.00 | 50,000.00 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 51,200.00 | 13,160.00 | 11,200.00 | 5,210.00 | 13,190.00 | 50,000.00 | |
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 |