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 Pb Multiple | 0.9x - 1.0x | 0.9x |
| Historical Pb Multiple | 0.8x - 3.3x | 2.6x |
| Fair Value | ₩1,332 - ₩1,472 | ₩1,402 |
| Upside | 13.9% - 25.9% | 19.9% |
| Benchmarks | - | Full Ticker |
| SAMG Entertainment Co., Ltd. | - | KOSDAQ:A419530 |
| NEORIGIN Co., Ltd. | - | KOSDAQ:A094860 |
| Aniplus Inc. | - | KOSDAQ:A310200 |
| Cube Entertainment, Inc. | - | KOSDAQ:A182360 |
| Ascendio Co., Ltd. | - | KOSE:A012170 |
| Samhwa Networks Co., Ltd. | - | KOSDAQ:A046390 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A419530 | A094860 | A310200 | A182360 | A012170 | A046390 | |||
| KOSDAQ:A419530 | KOSDAQ:A094860 | KOSDAQ:A310200 | KOSDAQ:A182360 | KOSE:A012170 | KOSDAQ:A046390 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 41.6% | 74.5% | NM- | 20.9% | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | -33.7% | ||
| Latest Twelve Months | -13.3% | -37.5% | 72.9% | 46.2% | 76.2% | 250.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -26.7% | -14.9% | 6.1% | 3.6% | -174.5% | 4.3% | ||
| Prior Fiscal Year | -18.0% | -20.7% | 7.5% | 7.7% | -124.1% | -2.0% | ||
| Latest Fiscal Year | -16.7% | -15.0% | 8.1% | 7.3% | -372.3% | 4.0% | ||
| Latest Twelve Months | -16.7% | -15.0% | 14.0% | 7.3% | -66.6% | 4.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -64.0% | -8.8% | 10.2% | 7.6% | -61.6% | 9.4% | ||
| Prior Fiscal Year | -37.1% | -10.3% | 10.8% | 18.7% | -87.5% | -2.2% | ||
| Latest Twelve Months | -52.2% | -16.2% | 15.2% | 13.6% | -26.8% | 3.3% | ||
| Next Fiscal Year | 43.2% | #NUM! | 10.3% | 7.6% | #NUM! | #NUM! | ||
| Two Fiscal Years Forward | 29.0% | -44.5% | 10.8% | 8.7% | -383.2% | -2.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.0x | 0.5x | 1.1x | 1.1x | 3.7x | 1.0x | ||
| Price / LTM EPS | -12.0x | -3.6x | 8.9x | 15.0x | -8.2x | 25.0x | ||
| Price / Book | 8.0x | 0.6x | 1.2x | 1.5x | 2.6x | 0.8x | ||
| Price / Fwd Book | 5.0x | 0.6x | 1.2x | 1.4x | 2.4x | 0.8x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.6x | 1.5x | 8.0x | |||||
| Historical P/B Ratio | 0.8x | 2.6x | 3.3x | |||||
| Selected P/B Multiple | 0.9x | 0.9x | 1.0x | |||||
| (x) Book Value | 58,453 | 58,453 | 58,453 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A419530 | A094860 | A310200 | A182360 | A012170 | A046390 | |
| Value of Common Equity | 223,236 | 18,626 | 147,690 | 230,000 | 47,176 | 46,280 | |
| (/) Shares Outstanding | 7.9 | 21.4 | 44.5 | 13.9 | 10.4 | 39.6 | |
| Implied Stock Price | 28,100.00 | 871.00 | 3,320.00 | 16,560.00 | 4,555.00 | 1,169.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 28,100.00 | 871.00 | 3,320.00 | 16,560.00 | 4,555.00 | 1,169.00 | |
| 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 | |