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 Ps Multiple | 1.0x - 1.1x | 1.0x |
| Selected Fwd Ps Multiple | 0.9x - 1.0x | 1.0x |
| Fair Value | ₩1,573 - ₩1,739 | ₩1,656 |
| Upside | 54.2% - 70.5% | 62.3% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| BIFIDO Co., Ltd. | - | KOSDAQ:A238200 |
| Hurum Co., Ltd. | - | KOSDAQ:A353190 |
| Medience Co., Ltd. | - | KOSDAQ:A014100 |
| KODI CO., LTD | - | KOSDAQ:A080530 |
| Cosmax Nbt, Inc. | - | KOSDAQ:A222040 |
| Bonne Co., Ltd. | - | KOSDAQ:A226340 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A238200 | A353190 | A014100 | A080530 | A222040 | A226340 | |||
| KOSDAQ:A238200 | KOSDAQ:A353190 | KOSDAQ:A014100 | KOSDAQ:A080530 | KOSDAQ:A222040 | KOSDAQ:A226340 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -1.0% | NM- | -12.8% | 9.7% | 10.4% | 7.9% | ||
| 3Y CAGR | 0.6% | 12.4% | -11.9% | 16.8% | 3.2% | 8.5% | ||
| Latest Twelve Months | -33.7% | 11.0% | -25.8% | -1.0% | -4.7% | -5.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.6% | -1.7% | 0.9% | -11.2% | -3.9% | -2.8% | ||
| Prior Fiscal Year | 5.8% | 3.7% | 10.6% | -7.8% | -1.9% | 0.2% | ||
| Latest Fiscal Year | -43.7% | 1.8% | -28.1% | 0.8% | -1.8% | -12.8% | ||
| Latest Twelve Months | -43.7% | 1.8% | -28.1% | 0.8% | -1.8% | -12.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -10.4x | 11.4x | -1.5x | 9.9x | 9.5x | 15.0x | ||
| Price / LTM Sales | 2.2x | 0.3x | 0.6x | 0.7x | 0.3x | 0.6x | ||
| LTM P/E Ratio | -5.0x | 15.8x | -2.3x | 90.9x | -13.9x | -4.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 0.6x | 2.2x | |||||
| Historical LTM P/S Ratio | 0.6x | 1.1x | 1.8x | |||||
| Selected Price / Sales Multiple | 1.0x | 1.0x | 1.1x | |||||
| (x) LTM Sales | 68,713 | 68,713 | 68,713 | |||||
| (=) Equity Value | 66,824 | 70,341 | 73,858 | |||||
| (/) Shares Outstanding | 42.0 | 42.0 | 42.0 | |||||
| Implied Value Range | 1,592.85 | 1,676.69 | 1,760.52 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,592.85 | 1,676.69 | 1,760.52 | 1,020.00 | ||||
| Upside / (Downside) | 56.2% | 64.4% | 72.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A238200 | A353190 | A014100 | A080530 | A222040 | A226340 | |
| Value of Common Equity | 26,912 | 27,801 | 31,642 | 54,621 | 79,958 | 42,791 | |
| (/) Shares Outstanding | 8.2 | 39.4 | 11.3 | 45.8 | 20.6 | 42.0 | |
| Implied Stock Price | 3,290.00 | 706.00 | 2,800.00 | 1,193.00 | 3,890.00 | 1,020.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3,290.00 | 706.00 | 2,800.00 | 1,193.00 | 3,890.00 | 1,020.00 | |
| 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 | |