看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | -2.0x - -2.3x | -2.2x |
| Selected Fwd P/E Multiple | -2.4x - -2.7x | -2.5x |
| Fair Value | ₩1,018 - ₩1,125 | ₩1,072 |
| Upside | 30.5% - 44.3% | 37.4% |
| Benchmarks | - | Full Ticker |
| Actoz Soft Co.,Ltd. | - | KOSDAQ:A052790 |
| MOBIRIX Corporation | - | KOSDAQ:A348030 |
| CUROHOLDINGS Co., Ltd. | - | KOSDAQ:A051780 |
| Dragonfly GF Co., Ltd | - | KOSDAQ:A030350 |
| Artist Studio Inc. | - | KOSDAQ:A200350 |
| Barunson Co., Ltd. | - | KOSDAQ:A018700 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A052790 | A348030 | A051780 | A030350 | A200350 | A018700 | |||
| KOSDAQ:A052790 | KOSDAQ:A348030 | KOSDAQ:A051780 | KOSDAQ:A030350 | KOSDAQ:A200350 | KOSDAQ:A018700 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | 29.7% | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -35.9% | -861.6% | -10.5% | -109.8% | -101.2% | 28.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 33.9% | 5.3% | -17.3% | -177.7% | -9.6% | -64.7% | ||
| Prior Fiscal Year | 4.3% | 8.0% | -3.9% | -203.3% | -14.3% | -42.4% | ||
| Latest Fiscal Year | 38.1% | -5.4% | -8.1% | -166.4% | -17.8% | -25.6% | ||
| Latest Twelve Months | 20.4% | -19.5% | -12.8% | -89.4% | -17.9% | -22.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -0.8x | -1.3x | -7.3x | -0.5x | -11.3x | -1.5x | ||
| Price / LTM Sales | 0.8x | 0.7x | 0.2x | 0.4x | 4.5x | 0.4x | ||
| LTM P/E Ratio | 3.9x | -3.4x | -1.6x | -0.5x | -25.1x | -1.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -25.1x | -1.6x | 3.9x | |||||
| Historical LTM P/E Ratio | -11.1x | -5.7x | 54.2x | |||||
| Selected P/E Multiple | -2.0x | -2.2x | -2.3x | |||||
| (x) LTM Net Income | (14,965) | (14,965) | (14,965) | |||||
| (=) Equity Value | 30,618 | 32,229 | 33,840 | |||||
| (/) Shares Outstanding | 34.4 | 34.4 | 34.4 | |||||
| Implied Value Range | 889.33 | 936.14 | 982.95 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 889.33 | 936.14 | 982.95 | 780.00 | ||||
| Upside / (Downside) | 14.0% | 20.0% | 26.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A052790 | A348030 | A051780 | A030350 | A200350 | A018700 | |
| Value of Common Equity | 70,136 | 40,912 | 13,164 | 13,503 | 141,844 | 26,854 | |
| (/) Shares Outstanding | 10.9 | 9.6 | 23.2 | 13.9 | 10.0 | 34.4 | |
| Implied Stock Price | 6,420.00 | 4,260.00 | 568.00 | 973.00 | 14,190.00 | 780.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 6,420.00 | 4,260.00 | 568.00 | 973.00 | 14,190.00 | 780.00 | |
| 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 | |