🐦 Les lève-tôt trouvent les actions les plus prometteuses pour moins cher. Obtenez jusqu'à 55 % de réduction sur InvestingPro pour le Black FridayObtenez un Accès Anticipé

Fantagio Corp

KOSDAQ:A032800

Corée du Sud / Services de Communication / Divertissement

Aperçu

Multiples EV / Revenus

Prix Action

497,00 KRW

Juste Valeur

683,91 KRW

Metrics	Range	Conclusion
Selected LTM Revenue Multiple	0,1x - 0,1x	0,1x
Selected Fwd Revenue Multiple	0,0x - 0,0x	0,0x
Fair Value	681,42₩ - 686,39₩	683,91₩
Upside	35,5% - 36,5%	36,0%

Benchmarks	Ticker	Full Ticker
RBW Inc.	A361570	KOSDAQ:A361570
HANBIT SOFT Inc.	A047080	KOSDAQ:A047080
FNC ENTERTAINMENT Co., Ltd.	A173940	KOSDAQ:A173940
NEORIGIN Co., Ltd.	A094860	KOSDAQ:A094860
Wysiwyg Studios Co., Ltd.	A299900	KOSDAQ:A299900
Fantagio Corp.	A032800	KOSDAQ:A032800

Multiples Valuation: EV / Revenue

Prix Action

497,00 KRW

Juste Valeur

683,91 KRW

Potentiel haussier

36,0%

LTM Revenue Multiple

Proj Revenue Multiple

Fair Value

Benchmark Editor


Select LTM Revenue Multiple

	Benchmark Companies
	A361570	A047080	A173940	A094860	A299900	A032800
	KOSDAQ:A361570	KOSDAQ:A047080	KOSDAQ:A173940	KOSDAQ:A094860	KOSDAQ:A299900	KOSDAQ:A032800
Historical Revenue Growth
5Y CAGR	17.5%	-5.3%	0.5%	NM-	11.6%	18.4%
3Y CAGR	1.6%	-19.6%	5.1%	19.4%	-12.6%	12.5%
Latest Twelve Months	-36.7%	35.8%	-1.5%	45.1%	36.4%	-47.2%

Historical EBIT Profit Margin
5 Year Average Margin	3.1%	-4.3%	-10.0%	-12.7%	-11.3%	-4.3%
Prior Fiscal Year	-2.4%	-25.2%	-8.9%	-13.9%	-17.1%	-2.1%
Latest Fiscal Year	-19.6%	-4.2%	-4.8%	-16.6%	-16.6%	-22.0%
Latest Twelve Months	-18.6%	-3.5%	-6.6%	-17.5%	-10.5%	-22.0%

Current Trading Multiples
EV / LTM Revenue	0.99x	0.64x	0.36x	0.90x	0.16x	-0.07x
EV / LTM EBIT	-5.3x	-18.2x	-5.4x	-5.1x	-1.5x	0.3x
Price / LTM Sales	1.18x	0.80x	0.53x	0.86x	1.20x	0.60x


	Low	Mid	High

Benchmark EV / LTM Revenue	0.16x	0.64x	0.99x
Historical EV / LTM Revenue	-0.07x	0.88x	3.11x

Selected EV / LTM Revenue	0.12x	0.13x	0.13x
(x) LTM Revenue	38,192	38,192	38,192
(=) Implied Enterprise Value	4,643	4,887	5,132
(-) Non-shareholder Claims *	28,982	28,982	28,982
(=) Equity Value	33,625	33,869	34,113
(/) Shares Outstanding	45.7	45.7	45.7
Implied Value Range	735.85	741.20	746.55
FX Rate: KRW/KRW	1.0	1.0	1.0		Market Price
Implied Value Range (Trading Cur)	735.85	741.20	746.55		503.00
Upside / (Downside)	46.3%	47.4%	48.4%

Calculs d'appui

Equity Waterfall

Financials

Historical Multiples


Equity Waterfall

	Benchmark Companies
(in millions)	A361570	A047080	A173940	A094860	A299900	A032800

Enterprise Value	50,183	23,123	31,429	28,975	16,447	(5,997)
(+) Cash & Short Term Investments	17,214	7,544	29,430	1,468	44,427	41,025
(+) Investments & Other	31,294	3,776	12,555	4,519	137,929	3,363
(-) Debt	(29,817)	(548)	(26,395)	(7,274)	(25,781)	(15,313)
(-) Other Liabilities	(9,024)	(5,102)	(70)	(49)	(8,828)	(94)
(-) Preferred Stock	0	0	0	0	(42,371)	0
(-) Other	0	0	0	0	0	0
Value of Common Equity	59,850	28,794	46,948	27,639	121,822	22,984
(/) Shares Outstanding	27.6	24.8	14.9	24.0	169.4	45.7
Implied Stock Price	2,170.00	1,160.00	3,145.00	1,150.00	719.00	503.00
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	2,170.00	1,160.00	3,145.00	1,150.00	719.00	503.00

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

Erreur de Chargement

Fantagio Corp

KOSDAQ:A032800

Corée du Sud / Services de Communication / Divertissement

Multiples EV / Revenus