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 | 0.8x - 0.9x | 0.9x |
| Historical Pb Multiple | 0.6x - 2.6x | 0.8x |
| Fair Value | ₩18,613 - ₩20,572 | ₩19,593 |
| Upside | 35.5% - 49.7% | 42.6% |
| Benchmarks | - | Full Ticker |
| Netmarble Corporation | - | KOSE:A251270 |
| NEXON Co., Ltd. | 365,900.0% | TSE:3659 |
| T3 Entertainment Inc. | - | KOSDAQ:A204610 |
| Mgame Corp. | - | KOSDAQ:A058630 |
| NEOWIZ HOLDINGS Corporation | - | KOSDAQ:A042420 |
| Webzen Inc. | - | KOSDAQ:A069080 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A251270 | 3659 | A204610 | A058630 | A042420 | A069080 | |||
| KOSE:A251270 | TSE:3659 | KOSDAQ:A204610 | KOSDAQ:A058630 | KOSDAQ:A042420 | KOSDAQ:A069080 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -30.3% | 3.1% | 94.5% | 14.6% | NM- | 6.0% | ||
| 3Y CAGR | -52.6% | 5.5% | 4.9% | -9.9% | NM- | -13.1% | ||
| Latest Twelve Months | 110.0% | 91.0% | 104.6% | -28.4% | -265.2% | -1.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -3.3% | 27.8% | 10.9% | 26.9% | 13.2% | 29.1% | ||
| Prior Fiscal Year | -10.2% | 16.7% | 11.0% | 26.8% | 2.0% | 29.3% | ||
| Latest Fiscal Year | 1.0% | 30.2% | 19.3% | 18.8% | -3.3% | 26.5% | ||
| Latest Twelve Months | 1.0% | 30.2% | 19.3% | 18.8% | -3.3% | 26.5% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -1.2% | 11.3% | 10.8% | 23.7% | 3.1% | 14.9% | ||
| Prior Fiscal Year | -4.9% | 8.0% | 5.8% | 21.1% | 2.1% | 9.7% | ||
| Latest Twelve Months | 0.5% | 14.1% | 12.0% | 13.2% | -3.7% | 8.8% | ||
| Next Fiscal Year | 3.2% | 10.4% | 14.5% | 18.9% | -3.1% | 6.9% | ||
| Two Fiscal Years Forward | 3.6% | 11.4% | 16.1% | 16.8% | -3.3% | 9.6% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.4x | 4.2x | 1.5x | 1.1x | 0.4x | 1.9x | ||
| Price / LTM EPS | 144.3x | 13.8x | 7.8x | 6.0x | -11.1x | 7.1x | ||
| Price / Book | 0.7x | 1.8x | 0.9x | 0.8x | 0.4x | 0.6x | ||
| Price / Fwd Book | 0.7x | 1.8x | 0.9x | 0.7x | 0.4x | 0.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.4x | 0.8x | 1.8x | |||||
| Historical P/B Ratio | 0.6x | 0.8x | 2.6x | |||||
| Selected P/B Multiple | 0.8x | 0.9x | 0.9x | |||||
| (x) Book Value | 670,536 | 670,536 | 670,536 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A251270 | 3659 | A204610 | A058630 | A042420 | A069080 | |
| Value of Common Equity | 3,699,346 | 1,859,363 | 88,968 | 93,943 | 133,719 | 404,874 | |
| (/) Shares Outstanding | 81.9 | 811.4 | 52.6 | 18.6 | 6.4 | 29.5 | |
| Implied Stock Price | 45,150.00 | 2,291.50 | 1,690.00 | 5,050.00 | 20,950.00 | 13,740.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 45,150.00 | 2,291.50 | 1,690.00 | 5,050.00 | 20,950.00 | 13,740.00 | |
| Trading Currency | KRW | JPY | KRW | KRW | KRW | KRW | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |