| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| A339950 | A096240 | A068930 | A066620 | A040420 | | A057030 | |
| KOSDAQ:A339950 | KOSDAQ:A096240 | KOSDAQ:A068930 | KOSDAQ:A066620 | KOSDAQ:A040420 | | KOSDAQ:A057030 | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | NM- | 5.5% | 9.1% | 9.4% | 2.5% | | -0.6% | |
| 3Y CAGR | 10.5% | 2.7% | 3.4% | 9.3% | 1.3% | | 0.0% | |
| Latest Twelve Months | 13.1% | -2.3% | 2.9% | 5.1% | -6.6% | | -3.6% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 8.7% | 10.5% | 12.2% | 7.9% | 13.5% | | 5.2% | |
| Prior Fiscal Year | 9.4% | 10.8% | 11.8% | 8.1% | 14.4% | | 8.5% | |
| Latest Fiscal Year | 15.4% | 4.0% | 10.9% | 9.5% | 9.6% | | 4.8% | |
| Latest Twelve Months | 15.4% | 4.0% | 10.9% | 9.5% | 9.6% | | 4.8% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 0.97x | 0.88x | 1.26x | -0.15x | 0.72x | | 0.74x | |
| EV / LTM EBIT | 6.3x | 22.2x | 11.6x | -1.6x | 7.6x | | 15.6x | |
| Price / LTM Sales | 1.18x | 0.49x | 0.87x | 0.25x | 0.78x | | 1.17x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | -0.15x | 0.88x | 1.26x | | | | | |
| Historical EV / LTM Revenue | 0.69x | 0.91x | 2.45x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 0.85x | 0.89x | 0.94x | | | | | |
| (x) LTM Revenue | 58,329 | 58,329 | 58,329 | | | | | |
| (=) Implied Enterprise Value | 49,397 | 51,997 | 54,597 | | | | | |
| (-) Non-shareholder Claims * | 24,521 | 24,521 | 24,521 | | | | | |
| (=) Equity Value | 73,918 | 76,518 | 79,118 | | | | | |
| (/) Shares Outstanding | 16.2 | 16.2 | 16.2 | | | | | |
| Implied Value Range | 4,567.26 | 4,727.90 | 4,888.54 | | | | | |
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 4,567.26 | 4,727.90 | 4,888.54 | | 4,200.00 | | | |
| Upside / (Downside) | 8.7% | 12.6% | 16.4% | | | | | |