Il semble qu'il y ait eu une erreur en essayant de charger cette page.
Notre équipe a été informée mais veuillez nous contacter en utilisant le widget support email si le problème persiste.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Revenue Multiple | 0,5x - 0,5x | 0,5x |
| Selected Fwd Revenue Multiple | 0,2x - 0,3x | 0,3x |
| Fair Value | 22.711₩ - 23.019₩ | 22.865₩ |
| Upside | 68,5% - 70,8% | 69,6% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Netmarble Corporation | A251270 | KOSE:A251270 |
| NEXON Co., Ltd. | 3659 | TSE:3659 |
| Next Entertainment World Co., Ltd. | A160550 | KOSDAQ:A160550 |
| Genie Music Corporation | A043610 | KOSDAQ:A043610 |
| Neptune Company | A217270 | KOSDAQ:A217270 |
| Webzen Inc. | A069080 | KOSDAQ:A069080 |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| A251270 | 3659 | A160550 | A043610 | A217270 | A069080 | |||
| KOSE:A251270 | TSE:3659 | KOSDAQ:A160550 | KOSDAQ:A043610 | KOSDAQ:A217270 | KOSDAQ:A069080 | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 4.1% | 12.4% | -5.4% | NM- | 46.5% | 4.1% | ||
| 3Y CAGR | 2.0% | 17.6% | -7.2% | 6.2% | 81.7% | -9.0% | ||
| Latest Twelve Months | 6.5% | 5.4% | -12.3% | -1.8% | 21.9% | 9.4% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 3.3% | 34.3% | -1.7% | 4.4% | -55.4% | 32.2% | ||
| Prior Fiscal Year | -3.9% | 31.2% | -4.2% | 4.8% | 2.2% | 25.4% | ||
| Latest Fiscal Year | 7.8% | 30.8% | -18.0% | 2.5% | 7.1% | 25.4% | ||
| Latest Twelve Months | 7.8% | 30.8% | -18.0% | 2.5% | 7.1% | 25.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 0.56x | 2.30x | 0.87x | 0.33x | 0.87x | -0.23x | ||
| EV / LTM EBIT | 7.1x | 8.3x | -4.8x | 13.2x | 12.3x | -0.9x | ||
| Price / LTM Sales | 1.25x | 3.76x | 0.49x | 0.36x | 2.60x | 1.85x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.33x | 0.87x | 2.30x | |||||
| Historical EV / LTM Revenue | -0.23x | 0.79x | 3.28x | |||||
| Selected EV / LTM Revenue | 0.49x | 0.51x | 0.54x | |||||
| (x) LTM Revenue | 214,747 | 214,747 | 214,747 | |||||
| (=) Implied Enterprise Value | 105,013 | 110,540 | 116,067 | |||||
| (-) Non-shareholder Claims * | 582,820 | 582,820 | 582,820 | |||||
| (=) Equity Value | 687,833 | 693,360 | 698,887 | |||||
| (/) Shares Outstanding | 29.5 | 29.5 | 29.5 | |||||
| Implied Value Range | 23,342.64 | 23,530.20 | 23,717.77 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 23,342.64 | 23,530.20 | 23,717.77 | 13,480.00 | ||||
| Upside / (Downside) | 73.2% | 74.6% | 75.9% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A251270 | 3659 | A160550 | A043610 | A217270 | A069080 | |
| Enterprise Value | 1,540,124 | 1,052,362 | 98,289 | 99,422 | 90,961 | (185,608) | |
| (+) Cash & Short Term Investments | 691,661 | 600,865 | 54,209 | 100,151 | 49,959 | 455,174 | |
| (+) Investments & Other | 2,918,953 | 63,669 | 43,115 | 2,474 | 181,271 | 135,495 | |
| (-) Debt | (1,692,635) | 0 | (105,781) | (33,161) | (18,388) | (5,750) | |
| (-) Other Liabilities | (57,818) | (11,512) | (34,354) | (60,850) | (2,295) | (2,099) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 3,400,285 | 1,705,384 | 55,477 | 108,037 | 301,508 | 397,213 | |
| (/) Shares Outstanding | 81.9 | 822.7 | 27.9 | 58.1 | 44.9 | 29.5 | |
| Implied Stock Price | 41,500.00 | 2,073.00 | 1,988.00 | 1,859.00 | 6,720.00 | 13,480.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 41,500.00 | 2,073.00 | 1,988.00 | 1,859.00 | 6,720.00 | 13,480.00 | |
| Trading Currency | KRW | JPY | KRW | KRW | KRW | KRW | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |