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 | 15.7x - 17.4x | 16.5x |
| Selected Fwd P/E Multiple | 11.3x - 12.4x | 11.8x |
| Fair Value | ₩58,714 - ₩64,894 | ₩61,804 |
| Upside | 10.4% - 22.0% | 16.2% |
| Benchmarks | - | Full Ticker |
| DoubleUGames Co., Ltd. | - | KOSE:A192080 |
| Modetour Network Inc. | - | KOSDAQ:A080160 |
| Grand Korea Leisure Co., Ltd. | - | KOSE:A114090 |
| Ghost Studio Co., Ltd. | - | KOSDAQ:A950190 |
| Paradise Co., Ltd. | - | KOSE:A034230 |
| Hanatour Service Inc. | - | KOSE:A039130 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A192080 | A080160 | A114090 | A950190 | A034230 | A039130 | |||
| KOSE:A192080 | KOSDAQ:A080160 | KOSE:A114090 | KOSDAQ:A950190 | KOSE:A034230 | KOSE:A039130 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 11.2% | 46.2% | -14.5% | -24.6% | 38.0% | NM- | ||
| 3Y CAGR | 14.3% | -13.8% | NM- | -34.4% | NM- | NM- | ||
| Latest Twelve Months | 25.6% | 162.0% | -24.6% | -61.2% | 20.8% | 9.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 14.2% | -65.8% | -32.9% | 27.6% | -7.9% | -131.4% | ||
| Prior Fiscal Year | 25.6% | 2.6% | 11.1% | 22.2% | 6.3% | 11.4% | ||
| Latest Fiscal Year | 29.5% | 4.8% | 8.3% | 10.0% | 7.0% | 8.3% | ||
| Latest Twelve Months | 29.5% | 4.8% | 8.3% | 10.0% | 7.0% | 8.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 2.7x | 12.8x | 5.8x | 1.6x | 8.5x | 8.8x | ||
| Price / LTM Sales | 1.7x | 0.8x | 1.8x | 1.1x | 0.9x | 1.3x | ||
| LTM P/E Ratio | 5.6x | 15.8x | 21.2x | 11.1x | 13.2x | 16.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 5.6x | 13.2x | 21.2x | |||||
| Historical LTM P/E Ratio | -13.8x | -10.2x | 18.1x | |||||
| Selected P/E Multiple | 15.7x | 16.5x | 17.4x | |||||
| (x) LTM Net Income | 51,210 | 51,210 | 51,210 | |||||
| (=) Equity Value | 804,034 | 846,352 | 888,669 | |||||
| (/) Shares Outstanding | 15.5 | 15.5 | 15.5 | |||||
| Implied Value Range | 51,906.88 | 54,638.82 | 57,370.76 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 51,906.88 | 54,638.82 | 57,370.76 | 53,200.00 | ||||
| Upside / (Downside) | -2.4% | 2.7% | 7.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A192080 | A080160 | A114090 | A950190 | A034230 | A039130 | |
| Value of Common Equity | 1,052,737 | 189,570 | 699,588 | 94,733 | 999,189 | 824,064 | |
| (/) Shares Outstanding | 19.8 | 17.3 | 61.9 | 13.2 | 86.4 | 15.5 | |
| Implied Stock Price | 53,100.00 | 10,950.00 | 11,310.00 | 7,180.00 | 11,570.00 | 53,200.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 53,100.00 | 10,950.00 | 11,310.00 | 7,180.00 | 11,570.00 | 53,200.00 | |
| 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 | |