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 | 1.7x - 1.9x | 1.8x |
| Selected Fwd Ps Multiple | 1.4x - 1.6x | 1.5x |
| Fair Value | ₩67,553 - ₩74,664 | ₩71,109 |
| Upside | 26.7% - 40.1% | 33.4% |
| Benchmarks | Ticker | 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 Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A192080 | A080160 | A114090 | A950190 | A034230 | A039130 | |||
| KOSE:A192080 | KOSDAQ:A080160 | KOSE:A114090 | KOSDAQ:A950190 | KOSE:A034230 | KOSE:A039130 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 4.3% | -3.3% | -4.2% | -2.4% | 4.8% | -13.1% | ||
| 3Y CAGR | 0.5% | 163.4% | 67.0% | -3.2% | 29.9% | 55.5% | ||
| Latest Twelve Months | 8.8% | 40.9% | -0.1% | -13.5% | 7.8% | 49.8% | ||
| 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% | 4.3% | -58.2% | ||
| Latest Fiscal Year | 29.5% | 4.8% | 8.3% | 10.0% | 6.3% | 11.4% | ||
| Latest Twelve Months | 29.5% | 4.8% | 8.3% | 10.0% | 3.9% | 8.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 2.5x | 12.6x | 5.4x | 1.7x | 8.4x | 8.9x | ||
| Price / LTM Sales | 1.6x | 0.7x | 1.7x | 1.1x | 0.9x | 1.3x | ||
| LTM P/E Ratio | 5.4x | 15.7x | 20.3x | 11.3x | 12.7x | 16.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.7x | 1.1x | 1.7x | |||||
| Historical LTM P/S Ratio | 1.3x | 6.4x | 29.2x | |||||
| Selected Price / Sales Multiple | 1.7x | 1.8x | 1.9x | |||||
| (x) LTM Sales | 616,607 | 616,607 | 616,607 | |||||
| (=) Equity Value | 1,050,801 | 1,106,107 | 1,161,412 | |||||
| (/) Shares Outstanding | 15.5 | 15.5 | 15.5 | |||||
| Implied Value Range | 67,837.70 | 71,408.10 | 74,978.51 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 67,837.70 | 71,408.10 | 74,978.51 | 53,300.00 | ||||
| Upside / (Downside) | 27.3% | 34.0% | 40.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A192080 | A080160 | A114090 | A950190 | A034230 | A039130 | |
| Value of Common Equity | 1,046,789 | 184,722 | 666,186 | 96,580 | 935,282 | 825,613 | |
| (/) Shares Outstanding | 19.8 | 17.3 | 61.9 | 13.2 | 86.4 | 15.5 | |
| Implied Stock Price | 52,800.00 | 10,670.00 | 10,770.00 | 7,320.00 | 10,830.00 | 53,300.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 52,800.00 | 10,670.00 | 10,770.00 | 7,320.00 | 10,830.00 | 53,300.00 | |
| 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 | |