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 | 10.4x - 11.5x | 11.0x |
| Selected Fwd P/E Multiple | 17.8x - 19.6x | 18.7x |
| Fair Value | ₩79,951 - ₩88,367 | ₩84,159 |
| Upside | -3.1% - 7.1% | 2.0% |
| Benchmarks | - | Full Ticker |
| Modetour Network Inc. | - | KOSDAQ:A080160 |
| Grand Korea Leisure Co., Ltd. | - | KOSE:A114090 |
| Kyochon Food&Beverage Co., Ltd. | - | KOSE:A339770 |
| DoubleUGames Co., Ltd. | - | KOSE:A192080 |
| Ghost Studio Co., Ltd. | - | KOSDAQ:A950190 |
| Hanjin Kal | - | KOSE:A180640 |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| A080160 | A114090 | A339770 | A192080 | A950190 | A180640 | |||
| KOSDAQ:A080160 | KOSE:A114090 | KOSE:A339770 | KOSE:A192080 | KOSDAQ:A950190 | KOSE:A180640 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 46.2% | -14.5% | 4.6% | 11.2% | -4.3% | NM- | ||
| 3Y CAGR | -13.8% | NM- | -15.6% | 9.9% | -17.1% | NM- | ||
| Latest Twelve Months | 162.0% | -24.6% | -26.3% | 25.6% | -34.0% | 29.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -65.8% | -32.9% | 4.1% | 14.2% | 29.0% | 107.7% | ||
| Prior Fiscal Year | 2.6% | 11.1% | 1.0% | -21.4% | 26.4% | 214.7% | ||
| Latest Fiscal Year | 4.8% | 8.3% | 3.2% | 25.6% | 22.2% | 138.6% | ||
| Latest Twelve Months | 4.8% | 8.3% | 1.4% | 25.7% | 18.9% | 153.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 13.0x | 5.4x | 11.0x | 2.5x | 1.5x | 38.0x | ||
| Price / LTM Sales | 0.8x | 1.7x | 0.6x | 1.6x | 1.1x | 18.6x | ||
| LTM P/E Ratio | 16.0x | 20.3x | 45.0x | 5.4x | 5.7x | 10.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 5.4x | 16.0x | 45.0x | |||||
| Historical LTM P/E Ratio | -11.6x | 10.9x | 33.3x | |||||
| Selected P/E Multiple | 10.4x | 11.0x | 11.5x | |||||
| (x) LTM Net Income | 496,999 | 496,999 | 496,999 | |||||
| (=) Equity Value | 5,186,234 | 5,459,193 | 5,732,153 | |||||
| (/) Shares Outstanding | 66.9 | 66.9 | 66.9 | |||||
| Implied Value Range | 77,577.22 | 81,660.23 | 85,743.24 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 77,577.22 | 81,660.23 | 85,743.24 | 82,500.00 | ||||
| Upside / (Downside) | -6.0% | -1.0% | 3.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A080160 | A114090 | A339770 | A192080 | A950190 | A180640 | |
| Value of Common Equity | 193,205 | 671,753 | 283,302 | 1,015,069 | 98,955 | 5,515,334 | |
| (/) Shares Outstanding | 17.3 | 61.9 | 50.0 | 19.8 | 13.2 | 66.9 | |
| Implied Stock Price | 11,160.00 | 10,860.00 | 5,670.00 | 51,200.00 | 7,500.00 | 82,500.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 11,160.00 | 10,860.00 | 5,670.00 | 51,200.00 | 7,500.00 | 82,500.00 | |
| 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 | |