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 | 0,3x - 0,4x | 0,3x |
| Selected Fwd Revenue Multiple | 0,3x - 0,4x | 0,3x |
| Fair Value | 3.018₩ - 3.074₩ | 3.046₩ |
| Upside | 19,1% - 21,3% | 20,2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Creverse, Inc. | A096240 | KOSDAQ:A096240 |
| Digital Daesung Co., Ltd. | A068930 | KOSDAQ:A068930 |
| Multicampus Corporation | A067280 | KOSDAQ:A067280 |
| Kukbo Design Co., Ltd. | A066620 | KOSDAQ:A066620 |
| YBM Net, Inc. | A057030 | KOSDAQ:A057030 |
| MegaMD Co., Ltd. | A133750 | KOSDAQ:A133750 |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| A096240 | A068930 | A067280 | A066620 | A057030 | A133750 | |||
| KOSDAQ:A096240 | KOSDAQ:A068930 | KOSDAQ:A067280 | KOSDAQ:A066620 | KOSDAQ:A057030 | KOSDAQ:A133750 | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 5.5% | 9.1% | 4.1% | 9.4% | -0.6% | -14.6% | ||
| 3Y CAGR | 2.7% | 3.4% | 4.6% | 9.3% | 0.0% | -22.8% | ||
| Latest Twelve Months | -2.3% | 2.9% | -1.6% | 5.1% | -3.6% | 1.2% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 10.5% | 12.2% | 9.3% | 7.9% | 5.2% | 1.9% | ||
| Prior Fiscal Year | 10.8% | 11.8% | 11.2% | 8.1% | 8.5% | -10.8% | ||
| Latest Fiscal Year | 4.0% | 10.9% | 11.0% | 9.5% | 4.8% | 6.3% | ||
| Latest Twelve Months | 4.0% | 10.9% | 11.0% | 9.5% | 4.8% | 6.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 0.92x | 1.30x | 0.20x | -0.14x | 0.76x | 0.03x | ||
| EV / LTM EBIT | 23.3x | 11.9x | 1.8x | -1.5x | 16.0x | 0.5x | ||
| Price / LTM Sales | 0.52x | 0.90x | 0.56x | 0.26x | 1.18x | 1.53x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | -0.14x | 0.76x | 1.30x | |||||
| Historical EV / LTM Revenue | 0.03x | 0.16x | 0.78x | |||||
| Selected EV / LTM Revenue | 0.33x | 0.34x | 0.36x | |||||
| (x) LTM Revenue | 36,491 | 36,491 | 36,491 | |||||
| (=) Implied Enterprise Value | 11,885 | 12,511 | 13,136 | |||||
| (-) Non-shareholder Claims * | 54,806 | 54,806 | 54,806 | |||||
| (=) Equity Value | 66,691 | 67,317 | 67,942 | |||||
| (/) Shares Outstanding | 22.1 | 22.1 | 22.1 | |||||
| Implied Value Range | 3,021.12 | 3,049.45 | 3,077.79 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3,021.12 | 3,049.45 | 3,077.79 | 2,535.00 | ||||
| Upside / (Downside) | 19.2% | 20.3% | 21.4% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A096240 | A068930 | A067280 | A066620 | A057030 | A133750 | |
| Enterprise Value | 208,718 | 282,038 | 71,757 | (205,406) | 44,587 | 1,154 | |
| (+) Cash & Short Term Investments | 23,713 | 17,878 | 167,041 | 170,247 | 33,517 | 40,146 | |
| (+) Investments & Other | 2,038 | 22,851 | 1,236 | 145,645 | 569 | 19,288 | |
| (-) Debt | (114,774) | (98,763) | (37,310) | (503) | (9,565) | (4,628) | |
| (-) Other Liabilities | (247) | (27,981) | (4,771) | 0 | (0) | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 119,448 | 196,023 | 197,954 | 109,983 | 69,107 | 55,960 | |
| (/) Shares Outstanding | 8.4 | 26.1 | 5.9 | 6.6 | 16.2 | 22.1 | |
| Implied Stock Price | 14,160.00 | 7,510.00 | 33,400.00 | 16,640.00 | 4,270.00 | 2,535.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 14,160.00 | 7,510.00 | 33,400.00 | 16,640.00 | 4,270.00 | 2,535.00 | |
| 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 | |