Si è verificato un errore durante il caricamento della pagina.
Il nostro team è stato avvisato ma contattaci tramite il Widget assistenza email se il problema persiste.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBIT Multiple | -5,1x - -5,6x | -5,4x |
| Selected Fwd EBIT Multiple | 1,1x - 1,2x | 1,1x |
| Fair Value | ₩1.372 - ₩1.429 | ₩1.400 |
| Upside | 1,3% - 5,6% | 3,4% |
| Benchmarks | Ticker | Full Ticker |
| NS ENM Co.,Ltd. | A078860 | KOSDAQ:A078860 |
| Com2uS Holdings Corporation | A063080 | KOSDAQ:A063080 |
| SKONEC ENTERTAINMENT Co., Ltd. | A276040 | KOSDAQ:A276040 |
| HANBIT SOFT Inc. | A047080 | KOSDAQ:A047080 |
| Devsisters corporation | A194480 | KOSDAQ:A194480 |
| Wysiwyg Studios Co., Ltd. | A299900 | KOSDAQ:A299900 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| A078860 | A063080 | A276040 | A047080 | A194480 | A299900 | ||
| KOSDAQ:A078860 | KOSDAQ:A063080 | KOSDAQ:A276040 | KOSDAQ:A047080 | KOSDAQ:A194480 | KOSDAQ:A299900 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | |
| 3Y CAGR | NM- | NM- | NM- | NM- | -21.7% | NM- | |
| Latest Twelve Months | 3.1% | -6346.4% | -17.8% | 78.4% | 181.8% | 51.6% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | -64.9% | 6.4% | -114.4% | -4.2% | -3.9% | -10.7% | |
| Prior Fiscal Year | -37.6% | -0.1% | -95.9% | -25.2% | -29.8% | -17.1% | |
| Latest Fiscal Year | -31.4% | -8.6% | -168.2% | -4.2% | 11.5% | -16.6% | |
| Latest Twelve Months | -31.4% | -8.6% | -163.6% | -4.2% | 10.7% | -14.6% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 1.94x | 1.67x | 9.25x | 0.81x | 0.93x | 1.06x | |
| EV / LTM EBITDA | -11.5x | -30.7x | -6.1x | -105.5x | 6.5x | -32.0x | |
| EV / LTM EBIT | -6.2x | -19.4x | -5.7x | -19.2x | 8.7x | -7.3x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -19.4x | -6.2x | 8.7x | ||||
| Historical EV / LTM EBIT | -327.1x | -25.3x | 2901.7x | ||||
| Selected EV / LTM EBIT | -5.1x | -5.4x | -5.6x | ||||
| (x) LTM EBIT | (12,318) | (12,318) | (12,318) | ||||
| (=) Implied Enterprise Value | 62,928 | 66,240 | 69,552 | ||||
| (-) Non-shareholder Claims * | 140,042 | 140,042 | 140,042 | ||||
| (=) Equity Value | 202,970 | 206,282 | 209,594 | ||||
| (/) Shares Outstanding | 169.4 | 169.4 | 169.4 | ||||
| Implied Value Range | 1,197.94 | 1,217.49 | 1,237.04 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 1,197.94 | 1,217.49 | 1,237.04 | 1,354.00 | |||
| Upside / (Downside) | -11.5% | -10.1% | -8.6% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A078860 | A063080 | A276040 | A047080 | A194480 | A299900 | |
| Enterprise Value | 48,618 | (208,779) | 43,856 | 26,984 | 247,868 | 89,369 | |
| (+) Cash & Short Term Investments | 15,852 | 48,605 | 14,593 | 15,829 | 90,635 | 19,880 | |
| (+) Investments & Other | 35,653 | 457,888 | 279 | 2,044 | 101,962 | 137,909 | |
| (-) Debt | (10,119) | (189,702) | (222) | (5,760) | (6,818) | (13,986) | |
| (-) Other Liabilities | (727) | 28,832 | 0 | (5,288) | (3,312) | (3,760) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | (5,096) | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 89,276 | 136,845 | 58,506 | 33,808 | 425,239 | 229,411 | |
| (/) Shares Outstanding | 59.3 | 6.6 | 12.8 | 24.8 | 11.0 | 169.4 | |
| Implied Stock Price | 1,505.00 | 20,750.00 | 4,560.00 | 1,362.00 | 38,800.00 | 1,354.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,505.00 | 20,750.00 | 4,560.00 | 1,362.00 | 38,800.00 | 1,354.00 | |
| 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 | |