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 | 7,2x - 7,9x | 7,5x |
| Selected Fwd Revenue Multiple | 6,7x - 7,4x | 7,1x |
| Fair Value | 70.660₩ - 73.939₩ | 72.299₩ |
| Upside | -12,9% - -8,8% | -10,9% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Modetour Network Inc. | A080160 | KOSDAQ:A080160 |
| Grand Korea Leisure Co., Ltd. | A114090 | KOSE:A114090 |
| Kyochon Food&Beverage Co., Ltd. | A339770 | KOSE:A339770 |
| DoubleUGames Co., Ltd. | A192080 | KOSE:A192080 |
| Ghost Studio Co., Ltd. | A950190 | KOSDAQ:A950190 |
| Hanjin Kal | A180640 | KOSE:A180640 |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| A080160 | A114090 | A339770 | A192080 | A950190 | A180640 | |||
| KOSDAQ:A080160 | KOSE:A114090 | KOSE:A339770 | KOSE:A192080 | KOSDAQ:A950190 | KOSE:A180640 | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | -3.3% | -4.2% | 5.6% | 4.3% | -2.4% | -24.7% | ||
| 3Y CAGR | 163.4% | 67.0% | -0.2% | 0.5% | -3.2% | 25.3% | ||
| Latest Twelve Months | 40.9% | -0.1% | 0.7% | 8.8% | -13.5% | 6.0% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | -63.2% | -44.2% | 6.5% | 32.4% | 33.3% | -8.2% | ||
| Prior Fiscal Year | 6.5% | 12.9% | 1.7% | 36.6% | 25.3% | 15.0% | ||
| Latest Fiscal Year | 1.8% | 9.7% | 5.6% | 39.3% | 18.0% | 17.2% | ||
| Latest Twelve Months | 1.8% | 9.7% | 3.6% | 39.3% | 18.0% | 17.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 0.39x | 0.96x | 0.68x | 1.02x | 0.39x | 9.43x | ||
| EV / LTM EBIT | 21.3x | 9.9x | 18.9x | 2.6x | 2.2x | 55.0x | ||
| Price / LTM Sales | 0.73x | 1.69x | 0.62x | 1.59x | 1.12x | 18.47x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.39x | 0.68x | 1.02x | |||||
| Historical EV / LTM Revenue | 4.52x | 9.43x | 18.59x | |||||
| Selected EV / LTM Revenue | 7.17x | 7.55x | 7.93x | |||||
| (x) LTM Revenue | 292,157 | 292,157 | 292,157 | |||||
| (=) Implied Enterprise Value | 2,095,121 | 2,205,390 | 2,315,660 | |||||
| (-) Non-shareholder Claims * | 2,641,180 | 2,641,180 | 2,641,180 | |||||
| (=) Equity Value | 4,736,301 | 4,846,570 | 4,956,840 | |||||
| (/) Shares Outstanding | 66.9 | 66.9 | 66.9 | |||||
| Implied Value Range | 70,846.99 | 72,496.43 | 74,145.88 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 70,846.99 | 72,496.43 | 74,145.88 | 81,100.00 | ||||
| Upside / (Downside) | -12.6% | -10.6% | -8.6% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A080160 | A114090 | A339770 | A192080 | A950190 | A180640 | |
| Enterprise Value | 99,867 | 358,162 | 318,591 | 629,429 | 31,106 | 2,780,561 | |
| (+) Cash & Short Term Investments | 105,537 | 348,500 | 69,990 | 807,842 | 71,913 | 475,649 | |
| (+) Investments & Other | 6,784 | 1 | 3,614 | 1,782 | 252 | 2,934,755 | |
| (-) Debt | (28,195) | (59,184) | (100,501) | (25,753) | (6,801) | (647,285) | |
| (-) Other Liabilities | 37 | 0 | 102 | (424,996) | (2,661) | (121,939) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 184,030 | 647,479 | 291,796 | 988,304 | 93,810 | 5,421,741 | |
| (/) Shares Outstanding | 17.3 | 61.9 | 50.0 | 19.8 | 13.2 | 66.9 | |
| Implied Stock Price | 10,630.00 | 10,467.58 | 5,840.00 | 49,850.00 | 7,110.00 | 81,100.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 10,630.00 | 10,467.58 | 5,840.00 | 49,850.00 | 7,110.00 | 81,100.00 | |
| 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 | |