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 EBIT Multiple | 8,0x - 8,9x | 8,4x |
| Selected Fwd EBIT Multiple | 3,6x - 4,0x | 3,8x |
| Fair Value | 1.953₩ - 2.281₩ | 2.117₩ |
| Upside | 14,9% - 34,2% | 24,5% |
| Benchmarks | Ticker | Full Ticker |
| Mona Yongpyong Co.,Ltd | A070960 | KOSE:A070960 |
| Yellow Balloon Tour Co., Ltd. | A104620 | KOSDAQ:A104620 |
| Lotte Tour Development Co., Ltd. | A032350 | KOSE:A032350 |
| Namhwa Industrial Co., Ltd. | A111710 | KOSDAQ:A111710 |
| Ananti Inc. | A025980 | KOSDAQ:A025980 |
| Me2on Co., Ltd. | A201490 | KOSDAQ:A201490 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| A070960 | A104620 | A032350 | A111710 | A025980 | A201490 | ||
| KOSE:A070960 | KOSDAQ:A104620 | KOSE:A032350 | KOSDAQ:A111710 | KOSDAQ:A025980 | KOSDAQ:A201490 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | -2.7% | NM- | NM- | 7.6% | -29.6% | -21.7% | |
| 3Y CAGR | NM- | NM- | NM- | -16.6% | -76.2% | -30.1% | |
| Latest Twelve Months | 26.0% | -198.9% | 164.4% | -32.1% | -99.7% | -46.6% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 5.3% | -154.8% | -114.8% | 47.9% | 13.2% | 26.3% | |
| Prior Fiscal Year | 10.1% | 6.7% | -19.3% | 47.8% | 29.8% | 20.3% | |
| Latest Fiscal Year | 10.1% | -5.0% | 8.3% | 38.7% | 0.3% | 12.5% | |
| Latest Twelve Months | 10.1% | -5.0% | 8.3% | 38.7% | 0.3% | 12.5% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 1.57x | 0.46x | 3.89x | 2.57x | 3.90x | 0.93x | |
| EV / LTM EBITDA | 9.0x | -16.4x | 14.8x | 5.8x | 30.3x | 4.7x | |
| EV / LTM EBIT | 15.6x | -9.2x | 47.1x | 6.6x | 1388.6x | 7.4x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -9.2x | 15.6x | 1388.6x | ||||
| Historical EV / LTM EBIT | 4.2x | 4.9x | 7.4x | ||||
| Selected EV / LTM EBIT | 8.0x | 8.4x | 8.9x | ||||
| (x) LTM EBIT | 11,811 | 11,811 | 11,811 | ||||
| (=) Implied Enterprise Value | 94,694 | 99,678 | 104,662 | ||||
| (-) Non-shareholder Claims * | (35,255) | (35,255) | (35,255) | ||||
| (=) Equity Value | 59,439 | 64,423 | 69,407 | ||||
| (/) Shares Outstanding | 30.4 | 30.4 | 30.4 | ||||
| Implied Value Range | 1,955.88 | 2,119.88 | 2,283.88 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 1,955.88 | 2,119.88 | 2,283.88 | 1,700.00 | |||
| Upside / (Downside) | 15.1% | 24.7% | 34.3% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A070960 | A104620 | A032350 | A111710 | A025980 | A201490 | |
| Enterprise Value | 419,487 | 59,302 | 1,843,671 | (34,725) | 1,113,538 | 86,918 | |
| (+) Cash & Short Term Investments | 31,594 | 48,251 | 67,010 | 49,331 | 102,657 | 78,117 | |
| (+) Investments & Other | 12,507 | 476 | 20,419 | 88,746 | 6,624 | 252 | |
| (-) Debt | (282,033) | (33,984) | (1,300,007) | 0 | (691,586) | (20,540) | |
| (-) Other Liabilities | (3,218) | (300) | 3,622 | 0 | (14,523) | (93,084) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 178,338 | 73,745 | 634,714 | 103,352 | 516,710 | 51,663 | |
| (/) Shares Outstanding | 47.3 | 15.8 | 76.2 | 20.6 | 88.6 | 30.4 | |
| Implied Stock Price | 3,770.00 | 4,655.00 | 8,330.00 | 5,020.00 | 5,830.00 | 1,700.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3,770.00 | 4,655.00 | 8,330.00 | 5,020.00 | 5,830.00 | 1,700.00 | |
| 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 | |