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 | -11.0x - -12.2x | -11.6x |
| Selected Fwd P/E Multiple | -7.6x - -8.4x | -8.0x |
| Fair Value | ₩890.59 - ₩984.34 | ₩937.47 |
| Upside | -21.8% - -13.6% | -17.7% |
| 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 / LTM EPS 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% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 4.2x | -108.8x | -46.7x | 2.5x | 9.6x | 15.5x | ||
| Price / LTM Sales | 0.2x | 5.3x | 4.2x | 1.5x | 0.3x | 0.6x | ||
| LTM P/E Ratio | -4.5x | -11.5x | -13.8x | 14.2x | -21.7x | -18.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -21.7x | -11.5x | 14.2x | |||||
| Historical LTM P/E Ratio | -8.8x | 40.9x | 90.6x | |||||
| Selected P/E Multiple | -11.0x | -11.6x | -12.2x | |||||
| (x) LTM Net Income | (1,188) | (1,188) | (1,188) | |||||
| (=) Equity Value | 13,077 | 13,766 | 14,454 | |||||
| (/) Shares Outstanding | 19.7 | 19.7 | 19.7 | |||||
| Implied Value Range | 663.40 | 698.31 | 733.23 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 663.40 | 698.31 | 733.23 | 1,139.00 | ||||
| Upside / (Downside) | -41.8% | -38.7% | -35.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A289010 | A063170 | A102370 | A133750 | A100220 | A084440 | |
| Value of Common Equity | 25,873 | 108,767 | 81,678 | 53,753 | 62,850 | 22,453 | |
| (/) Shares Outstanding | 12.5 | 16.8 | 25.9 | 22.1 | 12.3 | 19.7 | |
| Implied Stock Price | 2,065.00 | 6,460.00 | 3,155.00 | 2,435.00 | 5,130.00 | 1,139.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 2,065.00 | 6,460.00 | 3,155.00 | 2,435.00 | 5,130.00 | 1,139.00 | |
| 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 | |