ดูเหมือนว่ามีข้อผิดพลาดเกิดขึ้นขณะกำลังโหลดหน้าเพจนี้.
ทีมงานของเราได้รับแจ้งแล้วแต่กรุณาติดต่อเราด้วยการใช้ วิจิทบริการสนับสนุนทางอีเมล หากปัญหายังคงมีอยู่
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Revenue Multiple | 1.3x - 1.4x | 1.4x |
| Selected Fwd Revenue Multiple | 1.0x - 1.1x | 1.1x |
| Fair Value | ₩1,972 - ₩2,260 | ₩2,116 |
| Upside | 39.8% - 60.3% | 50.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| ASTORY Co.,Ltd | A241840 | KOSDAQ:A241840 |
| Com2uS Holdings Corporation | A063080 | KOSDAQ:A063080 |
| Mgame Corp. | A058630 | KOSDAQ:A058630 |
| HANBIT SOFT Inc. | A047080 | KOSDAQ:A047080 |
| Devsisters corporation | A194480 | KOSDAQ:A194480 |
| JOYCITY Corporation | A067000 | KOSDAQ:A067000 |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| A241840 | A063080 | A058630 | A047080 | A194480 | A067000 | |||
| KOSDAQ:A241840 | KOSDAQ:A063080 | KOSDAQ:A058630 | KOSDAQ:A047080 | KOSDAQ:A194480 | KOSDAQ:A067000 | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | NM- | 4.5% | 17.3% | -5.3% | 44.4% | 6.7% | ||
| 3Y CAGR | -36.9% | 1.8% | 14.4% | -19.6% | -13.8% | -10.8% | ||
| Latest Twelve Months | -74.0% | -2.5% | 2.2% | 28.4% | 46.6% | -4.5% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 7.0% | 6.4% | 28.5% | -4.2% | -6.3% | 10.4% | ||
| Prior Fiscal Year | 12.3% | -0.1% | 26.2% | -25.2% | -29.8% | 16.9% | ||
| Latest Fiscal Year | -23.7% | -8.6% | 15.4% | -4.2% | 11.5% | 8.1% | ||
| Latest Twelve Months | -23.7% | -8.6% | 15.4% | -4.2% | 11.5% | 8.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 3.16x | 1.59x | 0.04x | 0.70x | 1.05x | 1.07x | ||
| EV / LTM EBIT | -13.3x | -18.5x | 0.3x | -16.6x | 9.1x | 13.1x | ||
| Price / LTM Sales | 5.09x | 0.84x | 1.01x | 0.91x | 1.83x | 0.69x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.04x | 1.05x | 3.16x | |||||
| Historical EV / LTM Revenue | 1.07x | 1.90x | 3.62x | |||||
| Selected EV / LTM Revenue | 1.31x | 1.37x | 1.44x | |||||
| (x) LTM Revenue | 142,850 | 142,850 | 142,850 | |||||
| (=) Implied Enterprise Value | 186,578 | 196,398 | 206,218 | |||||
| (-) Non-shareholder Claims * | (53,889) | (53,889) | (53,889) | |||||
| (=) Equity Value | 132,689 | 142,509 | 152,329 | |||||
| (/) Shares Outstanding | 69.9 | 69.9 | 69.9 | |||||
| Implied Value Range | 1,898.18 | 2,038.66 | 2,179.14 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,898.18 | 2,038.66 | 2,179.14 | 1,410.00 | ||||
| Upside / (Downside) | 34.6% | 44.6% | 54.5% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A241840 | A063080 | A058630 | A047080 | A194480 | A067000 | |
| Enterprise Value | 46,733 | (219,924) | (11,731) | 23,335 | 247,479 | 152,453 | |
| (+) Cash & Short Term Investments | 21,943 | 48,605 | 81,085 | 15,829 | 100,495 | 23,391 | |
| (+) Investments & Other | 12,684 | 457,888 | 15,439 | 2,044 | 94,382 | 28,431 | |
| (-) Debt | (6,033) | (189,702) | (840) | (5,760) | (8,179) | (104,753) | |
| (-) Other Liabilities | 0 | 28,832 | (56) | (5,288) | (3,066) | (958) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 75,326 | 125,700 | 83,898 | 30,159 | 431,110 | 98,564 | |
| (/) Shares Outstanding | 9.1 | 6.6 | 18.6 | 24.8 | 10.8 | 69.9 | |
| Implied Stock Price | 8,250.00 | 19,060.00 | 4,510.00 | 1,215.00 | 39,900.00 | 1,410.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8,250.00 | 19,060.00 | 4,510.00 | 1,215.00 | 39,900.00 | 1,410.00 | |
| 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 | |