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 | -15.6x - -17.2x | -16.4x |
| Selected Fwd P/E Multiple | -9.9x - -10.9x | -10.4x |
| Fair Value | ₩1,922 - ₩2,125 | ₩2,024 |
| Upside | 4.0% - 15.0% | 9.5% |
| Benchmarks | - | Full Ticker |
| Samhwa Networks Co., Ltd. | - | KOSDAQ:A046390 |
| Showbox Corp. | - | KOSDAQ:A086980 |
| NEORIGIN Co., Ltd. | - | KOSDAQ:A094860 |
| ITOXI Corp. | - | KOSDAQ:A052770 |
| SAMG Entertainment Co., Ltd. | - | KOSDAQ:A419530 |
| BENO TNR, Inc. | - | KOSDAQ:A206400 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A046390 | A086980 | A094860 | A052770 | A419530 | A206400 | |||
| KOSDAQ:A046390 | KOSDAQ:A086980 | KOSDAQ:A094860 | KOSDAQ:A052770 | KOSDAQ:A419530 | KOSDAQ:A206400 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 53.1% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | 130.2% | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -96.2% | 190.5% | -37.5% | -6052.6% | -13.3% | 56.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 4.2% | -7.1% | -14.9% | -145.3% | -26.7% | -53.1% | ||
| Prior Fiscal Year | 16.8% | -75.4% | -20.7% | -1.4% | -33.6% | -79.5% | ||
| Latest Fiscal Year | -2.0% | 29.5% | -15.0% | -20.4% | -18.0% | -13.5% | ||
| Latest Twelve Months | 0.7% | 29.5% | -15.0% | -60.2% | -31.0% | -13.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 19.0x | 2.2x | -5.4x | -4.4x | 40.6x | -4.6x | ||
| Price / LTM Sales | 1.0x | 2.1x | 0.5x | 2.6x | 2.2x | 2.8x | ||
| LTM P/E Ratio | 144.3x | 7.1x | -3.6x | -4.4x | -13.1x | -20.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -13.1x | -3.6x | 144.3x | |||||
| Historical LTM P/E Ratio | -20.4x | -4.0x | 38.7x | |||||
| Selected P/E Multiple | -15.6x | -16.4x | -17.2x | |||||
| (x) LTM Net Income | (3,410) | (3,410) | (3,410) | |||||
| (=) Equity Value | 53,080 | 55,874 | 58,667 | |||||
| (/) Shares Outstanding | 37.5 | 37.5 | 37.5 | |||||
| Implied Value Range | 1,415.12 | 1,489.60 | 1,564.08 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,415.12 | 1,489.60 | 1,564.08 | 1,848.00 | ||||
| Upside / (Downside) | -23.4% | -19.4% | -15.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A046390 | A086980 | A094860 | A052770 | A419530 | A206400 | |
| Value of Common Equity | 46,518 | 194,182 | 19,053 | 43,200 | 254,219 | 69,317 | |
| (/) Shares Outstanding | 39.6 | 62.4 | 21.4 | 49.0 | 7.9 | 37.5 | |
| Implied Stock Price | 1,175.00 | 3,110.00 | 891.00 | 882.00 | 32,000.00 | 1,848.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,175.00 | 3,110.00 | 891.00 | 882.00 | 32,000.00 | 1,848.00 | |
| 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 | |