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 EBIT Multiple | 2.8x - 3.1x | 3.0x |
| Selected Fwd EBIT Multiple | 13.0x - 14.3x | 13.7x |
| Fair Value | ₩2,761 - ₩2,790 | ₩2,776 |
| Upside | 15.5% - 16.7% | 16.1% |
| Benchmarks | Ticker | Full Ticker |
| Creverse, Inc. | A096240 | KOSDAQ:A096240 |
| Digital Daesung Co., Ltd. | A068930 | KOSDAQ:A068930 |
| Multicampus Corporation | A067280 | KOSDAQ:A067280 |
| Kukbo Design Co., Ltd. | A066620 | KOSDAQ:A066620 |
| YBM Net, Inc. | A057030 | KOSDAQ:A057030 |
| MegaMD Co., Ltd. | A133750 | KOSDAQ:A133750 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| A096240 | A068930 | A067280 | A066620 | A057030 | A133750 | ||
| KOSDAQ:A096240 | KOSDAQ:A068930 | KOSDAQ:A067280 | KOSDAQ:A066620 | KOSDAQ:A057030 | KOSDAQ:A133750 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | -16.7% | 2.3% | 10.0% | 28.3% | 1.6% | NM- | |
| 3Y CAGR | -32.7% | -2.1% | 13.7% | 15.9% | -8.4% | -29.1% | |
| Latest Twelve Months | -64.2% | -4.8% | -3.4% | 23.6% | -45.5% | 159.4% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 10.5% | 12.2% | 9.3% | 7.9% | 5.2% | 1.9% | |
| Prior Fiscal Year | 10.8% | 11.8% | 11.2% | 8.1% | 8.5% | -10.8% | |
| Latest Fiscal Year | 4.0% | 10.9% | 11.0% | 9.5% | 4.8% | 6.3% | |
| Latest Twelve Months | 4.0% | 10.9% | 11.0% | 9.5% | 4.8% | 6.3% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.93x | 1.31x | 0.19x | -0.14x | 0.73x | 0.02x | |
| EV / LTM EBITDA | 6.2x | 7.3x | 1.1x | -1.4x | 6.6x | 0.1x | |
| EV / LTM EBIT | 23.5x | 12.0x | 1.7x | -1.4x | 15.2x | 0.3x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -1.4x | 12.0x | 23.5x | ||||
| Historical EV / LTM EBIT | -0.8x | 3.6x | 15.2x | ||||
| Selected EV / LTM EBIT | 2.8x | 3.0x | 3.1x | ||||
| (x) LTM EBIT | 2,315 | 2,315 | 2,315 | ||||
| (=) Implied Enterprise Value | 6,549 | 6,893 | 7,238 | ||||
| (-) Non-shareholder Claims * | 54,806 | 54,806 | 54,806 | ||||
| (=) Equity Value | 61,355 | 61,699 | 62,044 | ||||
| (/) Shares Outstanding | 22.1 | 22.1 | 22.1 | ||||
| Implied Value Range | 2,779.37 | 2,794.98 | 2,810.60 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 2,779.37 | 2,794.98 | 2,810.60 | 2,390.00 | |||
| Upside / (Downside) | 16.3% | 16.9% | 17.6% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A096240 | A068930 | A067280 | A066620 | A057030 | A133750 | |
| Enterprise Value | 210,658 | 284,910 | 75,313 | (200,647) | 45,719 | (2,047) | |
| (+) Cash & Short Term Investments | 23,713 | 17,878 | 167,041 | 170,247 | 33,517 | 40,146 | |
| (+) Investments & Other | 2,038 | 22,851 | 1,236 | 145,645 | 569 | 19,288 | |
| (-) Debt | (114,774) | (98,763) | (37,310) | (503) | (9,565) | (4,628) | |
| (-) Other Liabilities | (247) | (27,981) | (4,771) | 0 | (0) | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 121,388 | 198,894 | 201,510 | 114,742 | 70,240 | 52,759 | |
| (/) Shares Outstanding | 8.4 | 26.1 | 5.9 | 6.6 | 16.2 | 22.1 | |
| Implied Stock Price | 14,390.00 | 7,620.00 | 34,000.00 | 17,360.00 | 4,340.00 | 2,390.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 14,390.00 | 7,620.00 | 34,000.00 | 17,360.00 | 4,340.00 | 2,390.00 | |
| 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 | |