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 Ps Multiple | 3.5x - 3.9x | 3.7x |
| Selected Fwd Ps Multiple | 2.6x - 2.9x | 2.8x |
| Fair Value | ₩1,071 - ₩1,184 | ₩1,128 |
| Upside | 32.4% - 46.3% | 39.4% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| SAMG Entertainment Co., Ltd. | - | KOSDAQ:A419530 |
| CUROHOLDINGS Co., Ltd. | - | KOSDAQ:A051780 |
| Samhwa Networks Co., Ltd. | - | KOSDAQ:A046390 |
| NEORIGIN Co., Ltd. | - | KOSDAQ:A094860 |
| The E&M Co., Ltd. | - | KOSDAQ:A089230 |
| ITOXI Corp. | - | KOSDAQ:A052770 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A419530 | A051780 | A046390 | A094860 | A089230 | A052770 | |||
| KOSDAQ:A419530 | KOSDAQ:A051780 | KOSDAQ:A046390 | KOSDAQ:A094860 | KOSDAQ:A089230 | KOSDAQ:A052770 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | 18.9% | -2.9% | NM- | -13.1% | 8.4% | ||
| 3Y CAGR | 44.8% | 0.1% | 12.4% | 19.4% | -25.6% | 35.4% | ||
| Latest Twelve Months | 22.4% | -23.4% | -25.1% | 89.7% | -30.0% | -20.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -26.7% | -16.9% | 4.3% | -14.9% | -54.4% | -146.4% | ||
| Prior Fiscal Year | -18.0% | -9.5% | -2.0% | -20.7% | -103.7% | -1.4% | ||
| Latest Fiscal Year | -16.7% | -26.1% | 4.0% | -15.0% | -59.7% | -20.4% | ||
| Latest Twelve Months | -16.7% | -26.1% | 4.0% | -15.0% | -59.7% | -60.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 37.7x | -4.8x | 19.3x | -5.3x | -7.4x | -3.9x | ||
| Price / LTM Sales | 2.0x | 0.2x | 1.0x | 0.5x | 0.7x | 2.3x | ||
| LTM P/E Ratio | -12.2x | -0.8x | 25.3x | -3.6x | -1.2x | -2.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.7x | 2.0x | |||||
| Historical LTM P/S Ratio | 1.4x | 11.4x | 80.8x | |||||
| Selected Price / Sales Multiple | 3.5x | 3.7x | 3.9x | |||||
| (x) LTM Sales | 17,174 | 17,174 | 17,174 | |||||
| (=) Equity Value | 59,990 | 63,148 | 66,305 | |||||
| (/) Shares Outstanding | 49.0 | 49.0 | 49.0 | |||||
| Implied Value Range | 1,224.80 | 1,289.26 | 1,353.72 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,224.80 | 1,289.26 | 1,353.72 | 809.00 | ||||
| Upside / (Downside) | 51.4% | 59.4% | 67.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A419530 | A051780 | A046390 | A094860 | A089230 | A052770 | |
| Value of Common Equity | 239,919 | 12,515 | 47,270 | 19,117 | 16,693 | 39,625 | |
| (/) Shares Outstanding | 7.9 | 23.2 | 39.6 | 21.4 | 21.9 | 49.0 | |
| Implied Stock Price | 30,200.00 | 540.00 | 1,194.00 | 894.00 | 763.00 | 809.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 30,200.00 | 540.00 | 1,194.00 | 894.00 | 763.00 | 809.00 | |
| 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 | |