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 | 1.4x - 1.5x | 1.5x |
| Historical Pb Multiple | 1.2x - 7.9x | 2.7x |
| Fair Value | ₩1,885 - ₩2,083 | ₩1,984 |
| Upside | 20.0% - 32.6% | 26.3% |
| Benchmarks | - | Full Ticker |
| ASTORY Co.,Ltd | - | KOSDAQ:A241840 |
| Com2uS Holdings Corporation | - | KOSDAQ:A063080 |
| Mgame Corp. | - | KOSDAQ:A058630 |
| HANBIT SOFT Inc. | - | KOSDAQ:A047080 |
| Devsisters corporation | - | KOSDAQ:A194480 |
| JOYCITY Corporation | - | KOSDAQ:A067000 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A241840 | A063080 | A058630 | A047080 | A194480 | A067000 | |||
| KOSDAQ:A241840 | KOSDAQ:A063080 | KOSDAQ:A058630 | KOSDAQ:A047080 | KOSDAQ:A194480 | KOSDAQ:A067000 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 14.6% | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | -9.9% | 89.2% | NM- | -21.3% | ||
| Latest Twelve Months | 783.1% | 48.5% | -28.4% | 118.3% | 156.4% | -200.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 9.0% | -5.3% | 26.9% | -3.4% | -4.1% | 4.1% | ||
| Prior Fiscal Year | 5.7% | -47.3% | 26.8% | -36.3% | -3.1% | 1.9% | ||
| Latest Fiscal Year | 8.6% | -6.1% | 18.8% | 5.2% | -30.8% | 3.7% | ||
| Latest Twelve Months | 2.0% | -9.7% | 18.8% | 5.2% | 6.0% | 2.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 12.9% | -0.2% | 23.7% | -13.6% | 2.2% | 10.2% | ||
| Prior Fiscal Year | 7.7% | -16.5% | 21.1% | -64.3% | -31.7% | 5.4% | ||
| Latest Twelve Months | 1.0% | -5.5% | 13.2% | 15.5% | 19.7% | -5.5% | ||
| Next Fiscal Year | 7.1% | -1.6% | 18.9% | #NUM! | 27.9% | 5.3% | ||
| Two Fiscal Years Forward | 6.6% | 0.4% | 16.8% | -127.3% | 18.3% | 9.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.7x | 0.9x | 1.1x | 1.0x | 1.8x | 0.8x | ||
| Price / LTM EPS | 133.3x | -9.6x | 5.8x | 18.8x | 15.3x | -19.8x | ||
| Price / Book | 1.3x | 0.6x | 0.7x | 2.7x | 2.8x | 1.2x | ||
| Price / Fwd Book | 1.2x | 0.5x | 0.6x | 2.7x | 2.1x | 1.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.6x | 1.3x | 2.8x | |||||
| Historical P/B Ratio | 1.2x | 2.7x | 7.9x | |||||
| Selected P/B Multiple | 1.4x | 1.5x | 1.5x | |||||
| (x) Book Value | 95,499 | 95,499 | 95,499 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A241840 | A063080 | A058630 | A047080 | A194480 | A067000 | |
| Value of Common Equity | 79,270 | 149,705 | 90,409 | 32,344 | 418,685 | 109,818 | |
| (/) Shares Outstanding | 9.3 | 6.6 | 18.6 | 24.8 | 10.8 | 69.9 | |
| Implied Stock Price | 8,540.00 | 22,700.00 | 4,860.00 | 1,303.00 | 38,750.00 | 1,571.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8,540.00 | 22,700.00 | 4,860.00 | 1,303.00 | 38,750.00 | 1,571.00 | |
| 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 | |