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 | 2.2x - 2.4x | 2.3x |
| Historical Pb Multiple | 0.0x - 4.3x | 2.8x |
| Fair Value | ₩2,656 - ₩2,936 | ₩2,796 |
| Upside | -19.3% - -10.8% | -15.0% |
| Benchmarks | - | Full Ticker |
| GIANTSTEP Inc. | - | KOSDAQ:A289220 |
| Wysiwyg Studios Co., Ltd. | - | KOSDAQ:A299900 |
| NS ENM Co.,Ltd. | - | KOSDAQ:A078860 |
| ASTORY Co.,Ltd | - | KOSDAQ:A241840 |
| VALOFE Co.,Ltd | - | KOSDAQ:A331520 |
| Studio Mir Co., LTD | - | KOSDAQ:A408900 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| A289220 | A299900 | A078860 | A241840 | A331520 | A408900 | |||
| KOSDAQ:A289220 | KOSDAQ:A299900 | KOSDAQ:A078860 | KOSDAQ:A241840 | KOSDAQ:A331520 | KOSDAQ:A408900 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 62.3% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | -9.7% | -62.8% | ||
| Latest Twelve Months | 5.4% | -32.1% | 81.0% | 783.1% | 118.2% | -95.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -27.6% | -2.3% | -121.7% | 9.0% | 5.1% | 8.8% | ||
| Prior Fiscal Year | -30.2% | -7.2% | -301.5% | 5.7% | 4.2% | 10.8% | ||
| Latest Fiscal Year | -58.2% | 35.6% | -91.0% | 8.6% | 2.2% | 0.6% | ||
| Latest Twelve Months | -41.2% | 22.0% | -47.1% | 2.0% | 0.5% | 0.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -14.1% | 2.2% | -22.7% | 12.9% | 4.3% | 7.9% | ||
| Prior Fiscal Year | -10.0% | -5.6% | -45.8% | 7.7% | 2.9% | 8.7% | ||
| Latest Twelve Months | -22.8% | 7.6% | -14.3% | 1.0% | 5.7% | 0.3% | ||
| Next Fiscal Year | #NUM! | 9.1% | #NUM! | 7.1% | 29.7% | #NUM! | ||
| Two Fiscal Years Forward | -31.0% | 12.9% | -38.3% | 6.6% | 28.1% | 0.3% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 2.7x | 2.7x | 3.3x | 2.6x | 1.2x | 6.2x | ||
| Price / LTM EPS | -6.4x | 12.3x | -6.9x | 128.1x | 24.6x | 996.0x | ||
| Price / Book | 1.7x | 0.9x | 0.9x | 1.3x | 1.4x | 2.8x | ||
| Price / Fwd Book | 1.4x | 0.8x | 1.0x | 1.1x | 1.1x | 2.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.9x | 1.3x | 1.7x | |||||
| Historical P/B Ratio | 0.0x | 2.8x | 4.3x | |||||
| Selected P/B Multiple | 2.2x | 2.3x | 2.4x | |||||
| (x) Book Value | 39,209 | 39,209 | 39,209 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A289220 | A299900 | A078860 | A241840 | A331520 | A408900 | |
| Value of Common Equity | 131,865 | 197,727 | 80,445 | 76,764 | 42,239 | 107,603 | |
| (/) Shares Outstanding | 22.3 | 169.4 | 52.6 | 9.3 | 49.1 | 32.7 | |
| Implied Stock Price | 5,910.00 | 1,167.00 | 1,529.00 | 8,270.00 | 861.00 | 3,290.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5,910.00 | 1,167.00 | 1,529.00 | 8,270.00 | 861.00 | 3,290.00 | |
| 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 | |