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 | -16.4x - -18.1x | -17.3x |
| Selected Fwd P/E Multiple | 12.7x - 14.0x | 13.4x |
| Fair Value | ₩1,692 - ₩1,870 | ₩1,781 |
| Upside | 16.2% - 28.4% | 22.3% |
| 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 / LTM EPS 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% | -22.6% | NM- | ||
| Latest Twelve Months | -198.1% | 48.5% | -28.4% | 118.3% | 156.4% | -200.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.4% | -5.3% | 26.9% | -3.4% | -4.1% | 4.1% | ||
| Prior Fiscal Year | 5.7% | -47.3% | 26.8% | -36.3% | -30.8% | 3.7% | ||
| Latest Fiscal Year | 8.6% | -6.1% | 18.8% | 5.2% | 11.8% | -3.9% | ||
| Latest Twelve Months | 2.0% | -9.7% | 18.8% | 5.2% | 11.8% | -3.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -17.4x | -21.8x | 0.6x | -100.1x | 7.5x | 10.0x | ||
| Price / LTM Sales | 5.2x | 0.9x | 1.1x | 1.0x | 1.9x | 0.7x | ||
| LTM P/E Ratio | -16.0x | -9.4x | 5.7x | 18.9x | 16.5x | -19.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -16.0x | 5.7x | 18.9x | |||||
| Historical LTM P/E Ratio | -134.9x | 28.5x | 64.8x | |||||
| Selected P/E Multiple | -16.4x | -17.3x | -18.1x | |||||
| (x) LTM Net Income | (5,551) | (5,551) | (5,551) | |||||
| (=) Equity Value | 90,975 | 95,763 | 100,551 | |||||
| (/) Shares Outstanding | 69.9 | 69.9 | 69.9 | |||||
| Implied Value Range | 1,301.43 | 1,369.93 | 1,438.42 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,301.43 | 1,369.93 | 1,438.42 | 1,456.00 | ||||
| Upside / (Downside) | -10.6% | -5.9% | -1.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A241840 | A063080 | A058630 | A047080 | A194480 | A067000 | |
| Value of Common Equity | 72,494 | 140,802 | 87,060 | 31,251 | 453,260 | 101,779 | |
| (/) Shares Outstanding | 9.3 | 6.6 | 18.6 | 24.8 | 10.8 | 69.9 | |
| Implied Stock Price | 7,810.00 | 21,350.00 | 4,680.00 | 1,259.00 | 41,950.00 | 1,456.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 7,810.00 | 21,350.00 | 4,680.00 | 1,259.00 | 41,950.00 | 1,456.00 | |
| 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 | |