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 | -4.3x - -4.7x | -4.5x |
| Selected Fwd P/E Multiple | 129.6x - 143.3x | 136.5x |
| Fair Value | ₩7,265 - ₩8,030 | ₩7,647 |
| Upside | -12.8% - -3.6% | -8.2% |
| Benchmarks | - | Full Ticker |
| Namhwa Industrial Co., Ltd. | - | KOSDAQ:A111710 |
| Mona Yongpyong Co.,Ltd | - | KOSE:A070960 |
| Yellow Balloon Tour Co., Ltd. | - | KOSDAQ:A104620 |
| Me2on Co., Ltd. | - | KOSDAQ:A201490 |
| Ananti Inc. | - | KOSDAQ:A025980 |
| Lotte Tour Development Co., Ltd. | - | KOSE:A032350 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A111710 | A070960 | A104620 | A201490 | A025980 | A032350 | |||
| KOSDAQ:A111710 | KOSE:A070960 | KOSDAQ:A104620 | KOSDAQ:A201490 | KOSDAQ:A025980 | KOSE:A032350 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 28.8% | -0.4% | NM- | -45.2% | NM- | NM- | ||
| 3Y CAGR | -7.3% | NM- | NM- | -60.8% | NM- | NM- | ||
| Latest Twelve Months | -38.1% | -20.0% | -180.1% | -92.9% | -130.4% | 42.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 53.3% | -2.9% | -132.7% | 19.3% | -3.2% | -168.2% | ||
| Prior Fiscal Year | 71.6% | -8.5% | 6.0% | 7.1% | 11.2% | -64.5% | ||
| Latest Fiscal Year | 52.8% | 4.7% | -3.6% | 0.6% | -10.7% | -24.7% | ||
| Latest Twelve Months | 52.8% | 6.8% | -3.6% | 0.6% | -10.7% | -24.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.8x | 9.0x | -16.4x | 4.7x | 30.3x | 14.8x | ||
| Price / LTM Sales | 5.0x | 0.7x | 0.6x | 0.6x | 1.8x | 1.3x | ||
| LTM P/E Ratio | 9.4x | 22.4x | -15.7x | 94.6x | -16.7x | -5.4x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -16.7x | 9.4x | 94.6x | |||||
| Historical LTM P/E Ratio | -22.0x | -5.4x | -3.2x | |||||
| Selected P/E Multiple | -4.3x | -4.5x | -4.7x | |||||
| (x) LTM Net Income | (116,575) | (116,575) | (116,575) | |||||
| (=) Equity Value | 497,837 | 524,039 | 550,241 | |||||
| (/) Shares Outstanding | 76.2 | 76.2 | 76.2 | |||||
| Implied Value Range | 6,533.63 | 6,877.50 | 7,221.38 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 6,533.63 | 6,877.50 | 7,221.38 | 8,330.00 | ||||
| Upside / (Downside) | -21.6% | -17.4% | -13.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A111710 | A070960 | A104620 | A201490 | A025980 | A032350 | |
| Value of Common Equity | 103,352 | 178,338 | 73,745 | 51,663 | 516,710 | 634,714 | |
| (/) Shares Outstanding | 20.6 | 47.3 | 15.8 | 30.4 | 88.6 | 76.2 | |
| Implied Stock Price | 5,020.00 | 3,770.00 | 4,655.00 | 1,700.00 | 5,830.00 | 8,330.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5,020.00 | 3,770.00 | 4,655.00 | 1,700.00 | 5,830.00 | 8,330.00 | |
| 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 | |