| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| A024070 | A136410 | A014440 | A004650 | A155660 | | A003780 | |
| KOSE:A024070 | KOSDAQ:A136410 | KOSE:A014440 | KOSDAQ:A004650 | KOSE:A155660 | | KOSE:A003780 | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | -3.1% | 10.9% | -2.2% | -6.0% | 4.9% | | 7.4% | |
| 3Y CAGR | -5.7% | 10.8% | 15.2% | 12.3% | 3.2% | | 4.9% | |
| Latest Twelve Months | -12.3% | 19.8% | 30.2% | 18.1% | 3.0% | | 1.6% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | -1.7% | 14.7% | 7.2% | 11.1% | 6.8% | | 9.7% | |
| Prior Fiscal Year | -2.5% | 12.6% | 7.7% | 12.5% | 8.3% | | 8.7% | |
| Latest Fiscal Year | -9.0% | 16.1% | 16.5% | 12.6% | 5.0% | | 9.3% | |
| Latest Twelve Months | -9.0% | 16.1% | 16.5% | 12.6% | 5.0% | | 9.3% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | -0.03x | 1.96x | 0.40x | 0.64x | 0.35x | | 0.90x | |
| EV / LTM EBIT | 0.3x | 12.1x | 2.4x | 5.0x | 7.1x | | 9.7x | |
| Price / LTM Sales | 0.30x | 1.62x | 0.83x | 0.54x | 0.21x | | 0.86x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | -0.03x | 0.40x | 1.96x | | | | | |
| Historical EV / LTM Revenue | 0.90x | 1.03x | 1.50x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 0.83x | 0.88x | 0.92x | | | | | |
| (x) LTM Revenue | 88,220 | 88,220 | 88,220 | | | | | |
| (=) Implied Enterprise Value | 73,336 | 77,196 | 81,056 | | | | | |
| (-) Non-shareholder Claims * | (4,059) | (4,059) | (4,059) | | | | | |
| (=) Equity Value | 69,277 | 73,137 | 76,997 | | | | | |
| (/) Shares Outstanding | 13.0 | 13.0 | 13.0 | | | | | |
| Implied Value Range | 5,329.03 | 5,625.94 | 5,922.84 | | | | | |
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 5,329.03 | 5,625.94 | 5,922.84 | | 5,810.00 | | | |
| Upside / (Downside) | -8.3% | -3.2% | 1.9% | | | | | |