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 | -2.5x - -2.8x | -2.7x |
| Selected Fwd P/E Multiple | -2.4x - -2.7x | -2.6x |
| Fair Value | ₩939.95 - ₩1,039 | ₩989.42 |
| Upside | -3.9% - 6.2% | 1.2% |
| Benchmarks | - | Full Ticker |
| Chorokbaem Media Co., Ltd. | - | KOSDAQ:A047820 |
| Showbox Corp. | - | KOSDAQ:A086980 |
| Aniplus Inc. | - | KOSDAQ:A310200 |
| ITOXI Corp. | - | KOSDAQ:A052770 |
| SAMG Entertainment Co., Ltd. | - | KOSDAQ:A419530 |
| NEORIGIN Co., Ltd. | - | KOSDAQ:A094860 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A047820 | A086980 | A310200 | A052770 | A419530 | A094860 | |||
| KOSDAQ:A047820 | KOSDAQ:A086980 | KOSDAQ:A310200 | KOSDAQ:A052770 | KOSDAQ:A419530 | KOSDAQ:A094860 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 53.1% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | 130.2% | -8.3% | NM- | NM- | NM- | ||
| Latest Twelve Months | -542.8% | 190.5% | 72.9% | -278.6% | -13.3% | -37.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -24.9% | -7.1% | 6.1% | -146.4% | -26.7% | -14.9% | ||
| Prior Fiscal Year | 8.3% | -75.4% | 8.1% | -20.4% | -18.0% | -20.7% | ||
| Latest Fiscal Year | -42.0% | 29.5% | 11.9% | -97.2% | -16.7% | -15.0% | ||
| Latest Twelve Months | -42.0% | 29.5% | 11.9% | -97.2% | -16.7% | -15.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 1.9x | 2.3x | 3.7x | -5.0x | 51.3x | -5.9x | ||
| Price / LTM Sales | 0.6x | 2.2x | 1.3x | 3.0x | 2.7x | 0.6x | ||
| LTM P/E Ratio | -1.3x | 7.5x | 10.9x | -3.1x | -16.3x | -3.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -16.3x | -1.3x | 10.9x | |||||
| Historical LTM P/E Ratio | -67.7x | -29.0x | 464.2x | |||||
| Selected P/E Multiple | -2.5x | -2.7x | -2.8x | |||||
| (x) LTM Net Income | (5,266) | (5,266) | (5,266) | |||||
| (=) Equity Value | 13,356 | 14,059 | 14,762 | |||||
| (/) Shares Outstanding | 21.4 | 21.4 | 21.4 | |||||
| Implied Value Range | 624.59 | 657.46 | 690.33 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 624.59 | 657.46 | 690.33 | 978.00 | ||||
| Upside / (Downside) | -36.1% | -32.8% | -29.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A047820 | A086980 | A310200 | A052770 | A419530 | A094860 | |
| Value of Common Equity | 116,970 | 206,045 | 174,158 | 51,097 | 317,256 | 20,914 | |
| (/) Shares Outstanding | 24.4 | 62.4 | 44.5 | 55.8 | 8.1 | 21.4 | |
| Implied Stock Price | 4,790.00 | 3,300.00 | 3,915.00 | 916.00 | 39,050.00 | 978.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4,790.00 | 3,300.00 | 3,915.00 | 916.00 | 39,050.00 | 978.00 | |
| 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 | |