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 | 4.8x - 5.3x | 5.1x |
| Selected Fwd Ps Multiple | 5.0x - 5.5x | 5.2x |
| Fair Value | ₩2,622 - ₩2,898 | ₩2,760 |
| Upside | -24.9% - -17.0% | -20.9% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Wysiwyg Studios Co., Ltd. | - | KOSDAQ:A299900 |
| GIANTSTEP Inc. | - | KOSDAQ:A289220 |
| VALOFE Co.,Ltd | - | KOSDAQ:A331520 |
| NS ENM Co.,Ltd. | - | KOSDAQ:A078860 |
| ASTORY Co.,Ltd | - | KOSDAQ:A241840 |
| Studio Mir Co., LTD | - | KOSDAQ:A408900 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A299900 | A289220 | A331520 | A078860 | A241840 | A408900 | |||
| KOSDAQ:A299900 | KOSDAQ:A289220 | KOSDAQ:A331520 | KOSDAQ:A078860 | KOSDAQ:A241840 | KOSDAQ:A408900 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 11.6% | 19.5% | 20.2% | -1.9% | NM- | 4.7% | ||
| 3Y CAGR | -12.6% | 14.7% | 22.0% | 5.5% | -36.9% | 6.9% | ||
| Latest Twelve Months | -45.4% | 18.4% | -1.1% | 16.1% | -74.0% | -24.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -6.8% | -29.9% | 5.1% | -124.6% | 6.4% | 8.8% | ||
| Prior Fiscal Year | -2.7% | -58.2% | 2.2% | -88.1% | 8.6% | 10.8% | ||
| Latest Fiscal Year | -68.0% | -54.0% | 4.8% | -81.3% | -32.6% | 0.6% | ||
| Latest Twelve Months | -68.0% | -54.0% | 4.8% | -81.3% | -32.6% | 0.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -26.8x | -12.9x | 13.2x | -13.5x | -19.4x | -119.2x | ||
| Price / LTM Sales | 2.8x | 3.0x | 0.9x | 3.9x | 5.6x | 6.5x | ||
| LTM P/E Ratio | -4.1x | -5.6x | 18.1x | -4.8x | -17.1x | 1051.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.9x | 3.0x | 5.6x | |||||
| Historical LTM P/S Ratio | 0.0x | 6.5x | 6.6x | |||||
| Selected Price / Sales Multiple | 4.8x | 5.1x | 5.3x | |||||
| (x) LTM Sales | 17,571 | 17,571 | 17,571 | |||||
| (=) Equity Value | 84,375 | 88,816 | 93,256 | |||||
| (/) Shares Outstanding | 32.7 | 32.7 | 32.7 | |||||
| Implied Value Range | 2,579.79 | 2,715.57 | 2,851.35 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2,579.79 | 2,715.57 | 2,851.35 | 3,490.00 | ||||
| Upside / (Downside) | -26.1% | -22.2% | -18.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A299900 | A289220 | A331520 | A078860 | A241840 | A408900 | |
| Value of Common Equity | 221,956 | 151,054 | 31,005 | 97,581 | 82,448 | 114,144 | |
| (/) Shares Outstanding | 169.4 | 22.3 | 49.1 | 59.3 | 9.1 | 32.7 | |
| Implied Stock Price | 1,310.00 | 6,770.00 | 632.00 | 1,645.00 | 9,030.00 | 3,490.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,310.00 | 6,770.00 | 632.00 | 1,645.00 | 9,030.00 | 3,490.00 | |
| 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 | |