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 | -402.7x - -445.1x | -423.9x |
| Selected Fwd P/E Multiple | -664.0x - -733.9x | -699.0x |
| Fair Value | ₩2,816 - ₩3,112 | ₩2,964 |
| Upside | -36.6% - -29.9% | -33.2% |
| Benchmarks | - | Full Ticker |
| Seoul Auction Co. Ltd. | - | KOSDAQ:A063170 |
| K-Auction.Co.Ltd. | - | KOSDAQ:A102370 |
| Ubion Co.Ltd. | - | KOSDAQ:A084440 |
| Visang Education Inc | - | KOSE:A100220 |
| I-Scream Edu Co.,Ltd. | - | KOSDAQ:A289010 |
| RoboRobo Co., Ltd. | - | KOSDAQ:A215100 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A063170 | A102370 | A084440 | A100220 | A289010 | A215100 | |||
| KOSDAQ:A063170 | KOSDAQ:A102370 | KOSDAQ:A084440 | KOSE:A100220 | KOSDAQ:A289010 | KOSDAQ:A215100 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| Latest Twelve Months | -18.8% | -17.4% | -307.1% | 76.6% | 75.3% | -107.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -6.5% | -8.8% | -2.8% | -1.5% | -10.7% | -10.2% | ||
| Prior Fiscal Year | -17.7% | -41.6% | -1.7% | -4.9% | -19.9% | 9.7% | ||
| Latest Fiscal Year | -46.0% | -30.5% | -8.4% | -1.2% | -5.4% | -0.8% | ||
| Latest Twelve Months | -46.0% | -30.5% | -3.3% | -1.2% | -5.4% | -0.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -124.0x | -51.9x | 17.3x | 9.8x | 11.8x | -63.4x | ||
| Price / LTM Sales | 6.6x | 5.0x | 0.7x | 0.3x | 0.7x | 6.5x | ||
| LTM P/E Ratio | -14.3x | -16.3x | -20.5x | -23.6x | -13.4x | -822.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -23.6x | -16.3x | -13.4x | |||||
| Historical LTM P/E Ratio | -822.1x | -104.9x | 82.1x | |||||
| Selected P/E Multiple | -402.7x | -423.9x | -445.1x | |||||
| (x) LTM Net Income | (107) | (107) | (107) | |||||
| (=) Equity Value | 43,044 | 45,310 | 47,575 | |||||
| (/) Shares Outstanding | 20.2 | 20.2 | 20.2 | |||||
| Implied Value Range | 2,125.84 | 2,237.73 | 2,349.62 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,125.84 | 2,237.73 | 2,349.62 | 4,440.00 | ||||
| Upside / (Downside) | -52.1% | -49.6% | -47.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A063170 | A102370 | A084440 | A100220 | A289010 | A215100 | |
| Value of Common Equity | 154,732 | 96,952 | 23,931 | 67,873 | 67,908 | 89,901 | |
| (/) Shares Outstanding | 16.8 | 25.9 | 19.7 | 12.3 | 12.5 | 20.2 | |
| Implied Stock Price | 9,190.00 | 3,745.00 | 1,214.00 | 5,540.00 | 5,420.00 | 4,440.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 9,190.00 | 3,745.00 | 1,214.00 | 5,540.00 | 5,420.00 | 4,440.00 | |
| 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 | |