| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| A114190 | A277880 | A007820 | A452190 | A267320 | | A059270 | |
| KOSDAQ:A114190 | KOSDAQ:A277880 | KOSDAQ:A007820 | KOSDAQ:A452190 | KOSDAQ:A267320 | | KOSDAQ:A059270 | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 39.5% | 34.8% | 5.0% | NM- | NM- | | -0.5% | |
| 3Y CAGR | 71.9% | 59.3% | 28.8% | 1.8% | 46.2% | | -0.6% | |
| Latest Twelve Months | 61.2% | 4.2% | -6.1% | -18.2% | 60.3% | | 9.2% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | -8.6% | 0.7% | -1.5% | 3.0% | -1.3% | | -7.3% | |
| Prior Fiscal Year | 4.7% | 0.8% | -10.8% | 2.8% | -2.5% | | -10.9% | |
| Latest Fiscal Year | 3.0% | 5.7% | 4.3% | -13.8% | 2.1% | | -4.8% | |
| Latest Twelve Months | 3.0% | 5.7% | 4.3% | -13.8% | 2.1% | | -4.8% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 1.18x | 0.76x | 0.58x | 6.27x | 1.07x | | 4.15x | |
| EV / LTM EBIT | 39.2x | 13.2x | 13.5x | -45.4x | 50.3x | | -86.7x | |
| Price / LTM Sales | 0.86x | 0.47x | 0.56x | 6.94x | 0.89x | | 5.03x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.58x | 1.07x | 6.27x | | | | | |
| Historical EV / LTM Revenue | 2.92x | 4.33x | 5.59x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 3.99x | 4.20x | 4.41x | | | | | |
| (x) LTM Revenue | 14,938 | 14,938 | 14,938 | | | | | |
| (=) Implied Enterprise Value | 59,575 | 62,711 | 65,846 | | | | | |
| (-) Non-shareholder Claims * | 13,060 | 13,060 | 13,060 | | | | | |
| (=) Equity Value | 72,635 | 75,770 | 78,906 | | | | | |
| (/) Shares Outstanding | 11.1 | 11.1 | 11.1 | | | | | |
| Implied Value Range | 6,519.72 | 6,801.17 | 7,082.62 | | | | | |
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 6,519.72 | 6,801.17 | 7,082.62 | | 6,740.00 | | | |
| Upside / (Downside) | -3.3% | 0.9% | 5.1% | | | | | |