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 | 2.3x - 2.5x | 2.4x |
| Historical Pb Multiple | 3.0x - 3.3x | 3.2x |
| Fair Value | ₩882.59 - ₩975.49 | ₩929.04 |
| Upside | -21.1% - -12.8% | -17.0% |
| Benchmarks | - | Full Ticker |
| I-Scream Edu Co.,Ltd. | - | KOSDAQ:A289010 |
| Seoul Auction Co. Ltd. | - | KOSDAQ:A063170 |
| K-Auction.Co.Ltd. | - | KOSDAQ:A102370 |
| MegaMD Co., Ltd. | - | KOSDAQ:A133750 |
| Visang Education Inc | - | KOSE:A100220 |
| Ubion Co.Ltd. | - | KOSDAQ:A084440 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A289010 | A063170 | A102370 | A133750 | A100220 | A084440 | |||
| KOSDAQ:A289010 | KOSDAQ:A063170 | KOSDAQ:A102370 | KOSDAQ:A133750 | KOSE:A100220 | KOSDAQ:A084440 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | 55.7% | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | -17.1% | NM- | NM- | ||
| Latest Twelve Months | 75.3% | -18.8% | -17.4% | 218.3% | 76.6% | -307.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -10.7% | -6.5% | -8.8% | 2.8% | -1.5% | -2.8% | ||
| Prior Fiscal Year | -19.9% | -17.7% | -41.6% | -8.9% | -4.9% | -1.7% | ||
| Latest Fiscal Year | -5.4% | -46.0% | -30.5% | 10.4% | -1.2% | -8.4% | ||
| Latest Twelve Months | -5.4% | -46.0% | -30.5% | 10.4% | -1.2% | -3.3% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -23.5% | 1.0% | 2.6% | 3.9% | -1.7% | -7.3% | ||
| Prior Fiscal Year | -42.0% | -6.6% | -4.1% | -5.0% | -6.5% | -8.1% | ||
| Latest Twelve Months | -14.0% | -8.4% | -5.2% | 5.9% | -1.6% | -14.4% | ||
| Next Fiscal Year | -49.3% | 27.2% | #NUM! | -1.6% | 0.2% | #NUM! | ||
| Two Fiscal Years Forward | -97.3% | 49.3% | -9.1% | -1.6% | 0.2% | -60.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.2x | 5.2x | 4.1x | 1.3x | 0.2x | 0.6x | ||
| Price / LTM EPS | -4.4x | -11.4x | -13.4x | 12.7x | -20.4x | -18.1x | ||
| Price / Book | 0.7x | 1.0x | 0.7x | 0.7x | 0.3x | 2.8x | ||
| Price / Fwd Book | 1.1x | 0.7x | 0.7x | 0.7x | 0.3x | 3.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.3x | 0.7x | 1.0x | |||||
| Historical P/B Ratio | 3.0x | 3.2x | 3.3x | |||||
| Selected P/B Multiple | 2.3x | 2.4x | 2.5x | |||||
| (x) Book Value | 7,645 | 7,645 | 7,645 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A289010 | A063170 | A102370 | A133750 | A100220 | A084440 | |
| Value of Common Equity | 25,309 | 105,905 | 78,830 | 46,799 | 59,175 | 22,059 | |
| (/) Shares Outstanding | 12.5 | 16.8 | 25.9 | 22.1 | 12.3 | 19.7 | |
| Implied Stock Price | 2,020.00 | 6,290.00 | 3,045.00 | 2,120.00 | 4,830.00 | 1,119.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,020.00 | 6,290.00 | 3,045.00 | 2,120.00 | 4,830.00 | 1,119.00 | |
| 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 | |