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 Pb Multiple | 2.3x - 2.5x | 2.4x |
| Historical Pb Multiple | 0.0x - 50.4x | 2.7x |
| Fair Value | ₩7,023 - ₩7,762 | ₩7,393 |
| Upside | 4.5% - 15.5% | 10.0% |
| Benchmarks | - | Full Ticker |
| Wysiwyg Studios Co., Ltd. | - | KOSDAQ:A299900 |
| Studio Mir Co., LTD | - | KOSDAQ:A408900 |
| Com2uS Holdings Corporation | - | KOSDAQ:A063080 |
| HANBIT SOFT Inc. | - | KOSDAQ:A047080 |
| VALOFE Co.,Ltd | - | KOSDAQ:A331520 |
| GIANTSTEP Inc. | - | KOSDAQ:A289220 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A299900 | A408900 | A063080 | A047080 | A331520 | A289220 | |||
| KOSDAQ:A299900 | KOSDAQ:A408900 | KOSDAQ:A063080 | KOSDAQ:A047080 | KOSDAQ:A331520 | KOSDAQ:A289220 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | -62.8% | NM- | 89.2% | -9.7% | NM- | ||
| Latest Twelve Months | -1293.9% | -95.7% | -288.6% | 118.3% | 118.2% | -9.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -6.8% | 8.8% | -7.2% | -3.4% | 5.1% | -29.9% | ||
| Prior Fiscal Year | -2.7% | 10.8% | -6.1% | -36.3% | 2.2% | -58.2% | ||
| Latest Fiscal Year | -68.0% | 0.6% | -24.3% | 5.2% | 4.8% | -54.0% | ||
| Latest Twelve Months | -68.0% | 0.6% | -24.3% | 5.2% | 4.8% | -54.0% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -1.2% | 7.9% | -1.2% | -13.6% | 4.3% | -14.0% | ||
| Prior Fiscal Year | -1.9% | 8.7% | -3.2% | -64.3% | 2.9% | -22.9% | ||
| Latest Twelve Months | -28.1% | 0.3% | -13.7% | 15.5% | 5.7% | -33.1% | ||
| Next Fiscal Year | 18.2% | #NUM! | 0.5% | #NUM! | -28.9% | #NUM! | ||
| Two Fiscal Years Forward | 50.4% | 0.3% | 0.8% | 17.5% | -44.1% | -63.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.8x | 6.9x | 1.0x | 1.0x | 0.9x | 3.0x | ||
| Price / LTM EPS | -4.1x | 1110.6x | -3.9x | 19.3x | 18.1x | -5.6x | ||
| Price / Book | 1.3x | 3.1x | 0.6x | 2.7x | 1.0x | 2.2x | ||
| Price / Fwd Book | 1.1x | 3.1x | 0.6x | 2.8x | 1.5x | 2.2x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.6x | 1.3x | 3.1x | |||||
| Historical P/B Ratio | 0.0x | 2.7x | 50.4x | |||||
| Selected P/B Multiple | 2.3x | 2.4x | 2.5x | |||||
| (x) Book Value | 68,076 | 68,076 | 68,076 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A299900 | A408900 | A063080 | A047080 | A331520 | A289220 | |
| Value of Common Equity | 228,394 | 120,522 | 134,867 | 33,585 | 31,986 | 149,938 | |
| (/) Shares Outstanding | 169.4 | 32.7 | 6.6 | 24.8 | 49.1 | 22.3 | |
| Implied Stock Price | 1,348.00 | 3,685.00 | 20,450.00 | 1,353.00 | 652.00 | 6,720.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,348.00 | 3,685.00 | 20,450.00 | 1,353.00 | 652.00 | 6,720.00 | |
| 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 | |