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 | 508.9x - 562.5x | 535.7x |
| Selected Fwd P/E Multiple | 603.8x - 667.4x | 635.6x |
| Fair Value | ₩1,846 - ₩2,040 | ₩1,943 |
| Upside | -42.8% - -36.7% | -39.7% |
| 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 / LTM EPS 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- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | NM- | -9.7% | -62.8% | ||
| Latest Twelve Months | 5.4% | -1293.9% | -7.1% | -198.1% | 118.2% | -95.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -27.6% | -6.8% | -124.6% | 6.4% | 5.1% | 8.8% | ||
| Prior Fiscal Year | -30.2% | -2.7% | -88.1% | 5.7% | 2.2% | 10.8% | ||
| Latest Fiscal Year | -58.2% | -68.0% | -81.3% | 8.6% | 4.8% | 0.6% | ||
| Latest Twelve Months | -41.2% | -68.0% | -81.3% | 2.0% | 4.8% | 0.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -5.6x | -15.4x | -7.8x | -15.8x | 19.2x | -107.2x | ||
| Price / LTM Sales | 2.3x | 2.3x | 2.9x | 4.9x | 1.1x | 6.0x | ||
| LTM P/E Ratio | -5.5x | -3.3x | -3.6x | -15.0x | 21.8x | 971.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -15.0x | -3.6x | 21.8x | |||||
| Historical LTM P/E Ratio | 111.3x | 541.6x | 971.9x | |||||
| Selected P/E Multiple | 508.9x | 535.7x | 562.5x | |||||
| (x) LTM Net Income | 109 | 109 | 109 | |||||
| (=) Equity Value | 55,228 | 58,135 | 61,042 | |||||
| (/) Shares Outstanding | 32.7 | 32.7 | 32.7 | |||||
| Implied Value Range | 1,688.63 | 1,777.50 | 1,866.38 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,688.63 | 1,777.50 | 1,866.38 | 3,225.00 | ||||
| Upside / (Downside) | -47.6% | -44.9% | -42.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A289220 | A299900 | A078860 | A241840 | A331520 | A408900 | |
| Value of Common Equity | 113,792 | 181,970 | 73,605 | 72,494 | 37,432 | 105,477 | |
| (/) Shares Outstanding | 22.3 | 169.4 | 52.6 | 9.3 | 49.1 | 32.7 | |
| Implied Stock Price | 5,100.00 | 1,074.00 | 1,399.00 | 7,810.00 | 763.00 | 3,225.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5,100.00 | 1,074.00 | 1,399.00 | 7,810.00 | 763.00 | 3,225.00 | |
| 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 | |