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 | 1.2x - 1.3x | 1.3x |
| Selected Fwd Ps Multiple | 1.2x - 1.3x | 1.3x |
| Fair Value | ₩4,315 - ₩4,769 | ₩4,542 |
| Upside | -0.6% - 9.9% | 4.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Creverse, Inc. | - | KOSDAQ:A096240 |
| MegaMD Co., Ltd. | - | KOSDAQ:A133750 |
| Digital Daesung Co., Ltd. | - | KOSDAQ:A068930 |
| Multicampus Corporation | - | KOSDAQ:A067280 |
| Ibkimyoung Co., Ltd. | - | KOSDAQ:A339950 |
| YBM Net, Inc. | - | KOSDAQ:A057030 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A096240 | A133750 | A068930 | A067280 | A339950 | A057030 | |||
| KOSDAQ:A096240 | KOSDAQ:A133750 | KOSDAQ:A068930 | KOSDAQ:A067280 | KOSDAQ:A339950 | KOSDAQ:A057030 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 5.5% | -14.6% | 9.1% | 4.1% | NM- | -0.6% | ||
| 3Y CAGR | 2.7% | -22.8% | 3.4% | 4.6% | 10.5% | 0.0% | ||
| Latest Twelve Months | -2.3% | 1.2% | 2.9% | -1.6% | 13.1% | -3.6% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.0% | 2.8% | 9.4% | 7.2% | 3.6% | 5.8% | ||
| Prior Fiscal Year | 6.4% | -8.9% | 5.9% | 8.8% | 8.2% | 8.4% | ||
| Latest Fiscal Year | 3.3% | 10.4% | 7.0% | 8.8% | 11.8% | 5.4% | ||
| Latest Twelve Months | 3.3% | 10.4% | 7.0% | 8.8% | 11.8% | 5.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 6.2x | 2.3x | 7.3x | 1.3x | 3.0x | 7.1x | ||
| Price / LTM Sales | 0.5x | 1.4x | 0.9x | 0.6x | 1.0x | 1.2x | ||
| LTM P/E Ratio | 16.0x | 13.9x | 13.1x | 6.5x | 8.6x | 22.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.5x | 0.9x | 1.4x | |||||
| Historical LTM P/S Ratio | 0.9x | 1.3x | 2.6x | |||||
| Selected Price / Sales Multiple | 1.2x | 1.3x | 1.3x | |||||
| (x) LTM Sales | 58,329 | 58,329 | 58,329 | |||||
| (=) Equity Value | 69,481 | 73,137 | 76,794 | |||||
| (/) Shares Outstanding | 16.2 | 16.2 | 16.2 | |||||
| Implied Value Range | 4,293.07 | 4,519.03 | 4,744.98 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 4,293.07 | 4,519.03 | 4,744.98 | 4,340.00 | ||||
| Upside / (Downside) | -1.1% | 4.1% | 9.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A096240 | A133750 | A068930 | A067280 | A339950 | A057030 | |
| Value of Common Equity | 121,388 | 52,759 | 198,894 | 201,510 | 108,409 | 70,240 | |
| (/) Shares Outstanding | 8.4 | 22.1 | 26.1 | 5.9 | 43.4 | 16.2 | |
| Implied Stock Price | 14,390.00 | 2,390.00 | 7,620.00 | 34,000.00 | 2,500.00 | 4,340.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 14,390.00 | 2,390.00 | 7,620.00 | 34,000.00 | 2,500.00 | 4,340.00 | |
| 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 | |