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 | -3.1x - -3.4x | -3.2x |
| Selected Fwd P/E Multiple | 2.1x - 2.3x | 2.2x |
| Fair Value | ₩1,344 - ₩1,486 | ₩1,415 |
| Upside | 15.8% - 28.0% | 21.9% |
| Benchmarks | - | Full Ticker |
| NS ENM Co.,Ltd. | - | KOSDAQ:A078860 |
| ASTORY Co.,Ltd | - | KOSDAQ:A241840 |
| Com2uS Holdings Corporation | - | KOSDAQ:A063080 |
| Mgame Corp. | - | KOSDAQ:A058630 |
| HANBIT SOFT Inc. | - | KOSDAQ:A047080 |
| Wysiwyg Studios Co., Ltd. | - | KOSDAQ:A299900 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A078860 | A241840 | A063080 | A058630 | A047080 | A299900 | |||
| KOSDAQ:A078860 | KOSDAQ:A241840 | KOSDAQ:A063080 | KOSDAQ:A058630 | KOSDAQ:A047080 | KOSDAQ:A299900 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | 14.6% | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | -9.9% | 89.2% | NM- | ||
| Latest Twelve Months | -7.1% | -198.1% | -288.6% | -28.4% | 118.3% | -1293.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -124.6% | 6.4% | -7.2% | 26.9% | -3.4% | -6.8% | ||
| Prior Fiscal Year | -88.1% | 8.6% | -6.1% | 26.8% | -36.3% | -2.7% | ||
| Latest Fiscal Year | -81.3% | -32.6% | -24.3% | 18.8% | 5.2% | -68.0% | ||
| Latest Twelve Months | -81.3% | -32.6% | -24.3% | 18.8% | 5.2% | -68.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -9.8x | -19.8x | -29.7x | 0.3x | -104.5x | -19.6x | ||
| Price / LTM Sales | 3.3x | 5.7x | 0.9x | 1.2x | 1.0x | 2.4x | ||
| LTM P/E Ratio | -4.0x | -17.4x | -3.6x | 6.4x | 19.5x | -3.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -17.4x | -3.6x | 19.5x | |||||
| Historical LTM P/E Ratio | -492.7x | -56.0x | 27.2x | |||||
| Selected P/E Multiple | -3.1x | -3.2x | -3.4x | |||||
| (x) LTM Net Income | (54,684) | (54,684) | (54,684) | |||||
| (=) Equity Value | 168,408 | 177,272 | 186,136 | |||||
| (/) Shares Outstanding | 169.4 | 169.4 | 169.4 | |||||
| Implied Value Range | 993.96 | 1,046.27 | 1,098.59 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 993.96 | 1,046.27 | 1,098.59 | 1,161.00 | ||||
| Upside / (Downside) | -14.4% | -9.9% | -5.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A078860 | A241840 | A063080 | A058630 | A047080 | A299900 | |
| Value of Common Equity | 82,267 | 83,726 | 128,931 | 100,454 | 33,560 | 196,710 | |
| (/) Shares Outstanding | 54.3 | 9.1 | 6.6 | 18.6 | 24.8 | 169.4 | |
| Implied Stock Price | 1,516.00 | 9,170.00 | 19,550.00 | 5,400.00 | 1,352.00 | 1,161.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,516.00 | 9,170.00 | 19,550.00 | 5,400.00 | 1,352.00 | 1,161.00 | |
| 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 | |