
Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24
(KRW in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	492,213	683,021	710,480	685,035	702,692	702,692

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	4,118	551	3,647	2,132	1,659	1,659
(+) Net Interest Expense	3,395	3,935	4,117	3,401	4,852	4,852
(+) Other Non Operating Exp.	1,277	9,108	(2,272)	2,290	11,014	11,014
(+) D&A	3,592	3,442	3,404	3,585	3,650	3,650
(+) Non-recurring Items	1,976	(64)	(101)	(3)	(31)	(31)
Adjusted EBITDA	14,358	16,972	8,795	11,404	21,146	21,146

(-) D&A	(3,592)	(3,442)	(3,404)	(3,585)	(3,650)	(3,650)

Adjusted EBIT	10,766	13,530	5,391	7,819	17,496	17,496
% of Revenue	2.2%	2.0%	0.8%	1.1%	2.5%	2.5%


	Low	Median	High

Adjusted EBIT Margin	0.8%	2.0%	2.5%

支援算式

Equity Waterfall


Equity Waterfall

	Model
(KRW in millions)	Low	Mid	High	Market
Enterprise Value	33,838	104,739	156,520	126,000
(+) Cash & Short Term Investments	37,335	37,335	37,335	37,335
(+) Investments & Other	4,524	4,524	4,524	4,524
(-) Debt	(96,144)	(96,144)	(96,144)	(96,144)
(-) Other Liabilities	(6,359)	(6,359)	(6,359)	(6,359)
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	(26,806)	44,095	95,876	65,356
(/) Shares Outstanding	34.8	34.8	34.8	34.8
Implied Stock Price (KRW)	0.00	1,265.73	2,752.03	1,876.00
FX Rate: KRW/KRW	1.00	1.00	1.00	1.00
Implied Stock Price (KRW)	0.00	1,265.73	2,752.03	1,876.00

Upside / (Downside)	-100.00%	-32.53%	46.70%


Stock Price	1,876.00
Stock Price Close	1,876.00
Restatment Type	Original
Reporting Currency	KRW
Trading Currency	KRW
FX Rate: KRW/KRW	1.00
Market Cap	65,356.2
Shares Outstanding	34.8
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

載入錯誤

KB Metal Co Ltd