ดูเหมือนว่ามีข้อผิดพลาดเกิดขึ้นขณะกำลังโหลดหน้าเพจนี้.
ทีมงานของเราได้รับแจ้งแล้วแต่กรุณาติดต่อเราด้วยการใช้ วิจิทบริการสนับสนุนทางอีเมล หากปัญหายังคงมีอยู่
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Revenue Multiple | 0.5x - 0.6x | 0.5x |
| Selected Fwd Revenue Multiple | 0.5x - 0.5x | 0.5x |
| Fair Value | ₩1,343 - ₩1,448 | ₩1,395 |
| Upside | 63.3% - 76.2% | 69.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Actoz Soft Co.,Ltd. | A052790 | KOSDAQ:A052790 |
| MOBIRIX Corporation | A348030 | KOSDAQ:A348030 |
| CUROHOLDINGS Co., Ltd. | A051780 | KOSDAQ:A051780 |
| Dragonfly GF Co., Ltd | A030350 | KOSDAQ:A030350 |
| Artist Studio Inc. | A200350 | KOSDAQ:A200350 |
| Barunson Co., Ltd. | A018700 | KOSDAQ:A018700 |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| A052790 | A348030 | A051780 | A030350 | A200350 | A018700 | |||
| KOSDAQ:A052790 | KOSDAQ:A348030 | KOSDAQ:A051780 | KOSDAQ:A030350 | KOSDAQ:A200350 | KOSDAQ:A018700 | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 4.9% | NM- | 18.9% | 33.3% | NM- | 59.6% | ||
| 3Y CAGR | 11.0% | -0.4% | 0.1% | 59.7% | -12.7% | 24.0% | ||
| Latest Twelve Months | -10.9% | -38.3% | -23.4% | 54.2% | -34.8% | 10.4% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 39.0% | 2.7% | -1.1% | -93.4% | -14.4% | -12.4% | ||
| Prior Fiscal Year | 46.9% | -5.3% | -4.5% | -114.0% | -23.5% | -14.7% | ||
| Latest Fiscal Year | 37.0% | -23.6% | -13.4% | -44.4% | -47.4% | -10.4% | ||
| Latest Twelve Months | 37.0% | -23.6% | -13.4% | -44.4% | -47.4% | -10.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | -1.22x | 0.34x | 0.57x | 0.31x | 3.98x | 0.24x | ||
| EV / LTM EBIT | -3.3x | -1.4x | -4.2x | -0.7x | -8.4x | -2.3x | ||
| Price / LTM Sales | 0.88x | 0.82x | 0.23x | 0.48x | 5.77x | 0.42x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | -1.22x | 0.34x | 3.98x | |||||
| Historical EV / LTM Revenue | 0.24x | 0.91x | 11.48x | |||||
| Selected EV / LTM Revenue | 0.51x | 0.53x | 0.56x | |||||
| (x) LTM Revenue | 67,877 | 67,877 | 67,877 | |||||
| (=) Implied Enterprise Value | 34,493 | 36,308 | 38,124 | |||||
| (-) Non-shareholder Claims * | 11,727 | 11,727 | 11,727 | |||||
| (=) Equity Value | 46,220 | 48,035 | 49,850 | |||||
| (/) Shares Outstanding | 34.4 | 34.4 | 34.4 | |||||
| Implied Value Range | 1,342.52 | 1,395.25 | 1,447.98 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,342.52 | 1,395.25 | 1,447.98 | 822.00 | ||||
| Upside / (Downside) | 63.3% | 69.7% | 76.2% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A052790 | A348030 | A051780 | A030350 | A200350 | A018700 | |
| Enterprise Value | (151,723) | (4,376) | 34,607 | 8,022 | 108,810 | 16,573 | |
| (+) Cash & Short Term Investments | 171,016 | 27,395 | 1,929 | 755 | 48,463 | 7,703 | |
| (+) Investments & Other | 54,239 | 23,456 | 22,495 | 9,492 | 3,664 | 9,969 | |
| (-) Debt | (3,287) | (521) | (42,608) | (5,869) | (3,501) | (6,119) | |
| (-) Other Liabilities | 0 | 0 | (2,402) | 0 | 1 | 174 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 70,245 | 45,954 | 14,021 | 12,400 | 157,437 | 28,299 | |
| (/) Shares Outstanding | 10.9 | 9.6 | 23.2 | 12.7 | 10.0 | 34.4 | |
| Implied Stock Price | 6,430.00 | 4,785.00 | 605.00 | 973.00 | 15,750.00 | 822.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 6,430.00 | 4,785.00 | 605.00 | 973.00 | 15,750.00 | 822.00 | |
| 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 | |