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 | 2.1x - 2.3x | 2.2x |
| Selected Fwd Ps Multiple | 1.7x - 1.8x | 1.8x |
| Fair Value | ₩15,583 - ₩17,223 | ₩16,403 |
| Upside | 17.9% - 30.3% | 24.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Netmarble Corporation | - | KOSE:A251270 |
| NEXON Co., Ltd. | 365,900.0% | TSE:3659 |
| Next Entertainment World Co., Ltd. | - | KOSDAQ:A160550 |
| Genie Music Corporation | - | KOSDAQ:A043610 |
| Neptune Company | - | KOSDAQ:A217270 |
| Webzen Inc. | - | KOSDAQ:A069080 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A251270 | 3659 | A160550 | A043610 | A217270 | A069080 | |||
| KOSE:A251270 | TSE:3659 | KOSDAQ:A160550 | KOSDAQ:A043610 | KOSDAQ:A217270 | KOSDAQ:A069080 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 4.1% | 12.4% | -5.4% | NM- | 46.5% | 4.1% | ||
| 3Y CAGR | 2.0% | 17.6% | -7.2% | 6.2% | 81.7% | -9.0% | ||
| Latest Twelve Months | 6.5% | 5.4% | -12.3% | -1.8% | 21.9% | 9.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -3.3% | 27.8% | -15.1% | 3.2% | -4.4% | 29.1% | ||
| Prior Fiscal Year | -10.2% | 16.7% | -6.7% | 4.5% | -15.7% | 29.3% | ||
| Latest Fiscal Year | 1.0% | 30.2% | -17.8% | -6.7% | 1.6% | 26.5% | ||
| Latest Twelve Months | 1.0% | 30.2% | -17.8% | -6.7% | 1.6% | 26.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 4.1x | 5.9x | -5.4x | 6.4x | 6.8x | -0.9x | ||
| Price / LTM Sales | 1.3x | 3.9x | 0.5x | 0.4x | 2.7x | 1.8x | ||
| LTM P/E Ratio | 130.7x | 13.0x | -2.7x | -5.6x | 167.2x | 6.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.4x | 1.3x | 3.9x | |||||
| Historical LTM P/S Ratio | 1.7x | 2.8x | 4.3x | |||||
| Selected Price / Sales Multiple | 2.1x | 2.2x | 2.3x | |||||
| (x) LTM Sales | 214,747 | 214,747 | 214,747 | |||||
| (=) Equity Value | 450,973 | 474,708 | 498,444 | |||||
| (/) Shares Outstanding | 29.5 | 29.5 | 29.5 | |||||
| Implied Value Range | 15,304.44 | 16,109.93 | 16,915.43 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 15,304.44 | 16,109.93 | 16,915.43 | 13,220.00 | ||||
| Upside / (Downside) | 15.8% | 21.9% | 28.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A251270 | 3659 | A160550 | A043610 | A217270 | A069080 | |
| Value of Common Equity | 3,351,124 | 1,751,670 | 55,087 | 111,814 | 325,288 | 389,551 | |
| (/) Shares Outstanding | 81.9 | 836.9 | 27.9 | 58.1 | 44.9 | 29.5 | |
| Implied Stock Price | 40,900.00 | 2,093.00 | 1,974.00 | 1,924.00 | 7,250.00 | 13,220.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 40,900.00 | 2,093.00 | 1,974.00 | 1,924.00 | 7,250.00 | 13,220.00 | |
| 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 | |