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 | -10.2x - -11.3x | -10.8x |
| Selected Fwd P/E Multiple | -16.6x - -18.4x | -17.5x |
| Fair Value | ₩3,471 - ₩3,836 | ₩3,654 |
| Upside | -31.4% - -24.2% | -27.8% |
| Benchmarks | - | Full Ticker |
| Suresofttech Inc. | - | KOSDAQ:A298830 |
| Linkgenesis Co., Ltd. | - | KOSDAQ:A219420 |
| Plateer Co., Ltd. | - | KOSDAQ:A367000 |
| SPSoft Inc. | - | KOSDAQ:A443670 |
| TOMATOSYSTEM Co.,Ltd. | - | KOSDAQ:A393210 |
| BRIDGETEC Corp. | - | KOSDAQ:A064480 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A298830 | A219420 | A367000 | A443670 | A393210 | A064480 | |||
| KOSDAQ:A298830 | KOSDAQ:A219420 | KOSDAQ:A367000 | KOSDAQ:A443670 | KOSDAQ:A393210 | KOSDAQ:A064480 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 15.2% | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | 11.3% | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | 113.6% | -134.0% | -74.3% | -93.1% | -148.5% | -177.3% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 14.9% | 10.6% | 0.2% | 3.4% | 3.3% | 3.0% | ||
| Prior Fiscal Year | 8.0% | 8.8% | -9.7% | 12.4% | 12.4% | 6.7% | ||
| Latest Fiscal Year | 12.2% | -3.3% | -18.9% | 0.7% | -7.4% | -6.3% | ||
| Latest Twelve Months | 12.2% | -3.3% | -18.9% | 0.7% | -7.4% | -6.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 22.1x | 34.9x | -6.6x | 30.4x | -34.1x | -16.8x | ||
| Price / LTM Sales | 3.0x | 4.6x | 1.2x | 3.8x | 5.2x | 1.3x | ||
| LTM P/E Ratio | 24.4x | -142.2x | -6.6x | 570.9x | -70.3x | -20.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -142.2x | -6.6x | 570.9x | |||||
| Historical LTM P/E Ratio | -52.4x | 14.1x | 25.7x | |||||
| Selected P/E Multiple | -10.2x | -10.8x | -11.3x | |||||
| (x) LTM Net Income | (2,763) | (2,763) | (2,763) | |||||
| (=) Equity Value | 28,295 | 29,784 | 31,273 | |||||
| (/) Shares Outstanding | 10.7 | 10.7 | 10.7 | |||||
| Implied Value Range | 2,644.89 | 2,784.10 | 2,923.30 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,644.89 | 2,784.10 | 2,923.30 | 5,060.00 | ||||
| Upside / (Downside) | -47.7% | -45.0% | -42.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A298830 | A219420 | A367000 | A443670 | A393210 | A064480 | |
| Value of Common Equity | 260,706 | 59,988 | 36,363 | 168,736 | 111,508 | 54,131 | |
| (/) Shares Outstanding | 52.2 | 11.3 | 8.4 | 24.7 | 15.4 | 10.7 | |
| Implied Stock Price | 4,995.00 | 5,330.00 | 4,335.00 | 6,820.00 | 7,250.00 | 5,060.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4,995.00 | 5,330.00 | 4,335.00 | 6,820.00 | 7,250.00 | 5,060.00 | |
| 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 | |