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 | 6,3x - 6,9x | 6,6x |
| Selected Fwd EBIT Multiple | 6,4x - 7,1x | 6,7x |
| Fair Value | ₩3.153 - ₩3.429 | ₩3.291 |
| Upside | 44,6% - 57,3% | 51,0% |
| Benchmarks | Ticker | Full Ticker |
| MegaStudy Co., Ltd. | A072870 | KOSDAQ:A072870 |
| Multicampus Corporation | A067280 | KOSDAQ:A067280 |
| JLS Co.,Ltd. | A040420 | KOSDAQ:A040420 |
| MegaMD Co., Ltd. | A133750 | KOSDAQ:A133750 |
| Creverse, Inc. | A096240 | KOSDAQ:A096240 |
| Ibkimyoung Co., Ltd. | A339950 | KOSDAQ:A339950 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| A072870 | A067280 | A040420 | A133750 | A096240 | A339950 | ||
| KOSDAQ:A072870 | KOSDAQ:A067280 | KOSDAQ:A040420 | KOSDAQ:A133750 | KOSDAQ:A096240 | KOSDAQ:A339950 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | 60.8% | 10.0% | -4.7% | NM- | -16.7% | NM- | |
| 3Y CAGR | 17.3% | 13.7% | -15.9% | -29.1% | -32.7% | 28.1% | |
| Latest Twelve Months | 129.5% | -3.4% | -38.2% | 159.4% | -64.2% | 84.5% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 10.0% | 9.3% | 13.5% | 1.9% | 10.5% | 8.7% | |
| Prior Fiscal Year | 9.6% | 11.2% | 14.4% | -10.8% | 10.8% | 9.4% | |
| Latest Fiscal Year | 17.7% | 11.0% | 9.6% | 6.3% | 4.0% | 15.4% | |
| Latest Twelve Months | 17.7% | 11.0% | 9.6% | 6.3% | 4.0% | 15.4% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.09x | 0.18x | 0.78x | 0.35x | 0.92x | 0.67x | |
| EV / LTM EBITDA | 0.3x | 1.1x | 4.9x | 1.7x | 6.1x | 2.5x | |
| EV / LTM EBIT | 0.5x | 1.7x | 8.2x | 5.5x | 23.3x | 4.4x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | 0.5x | 5.5x | 23.3x | ||||
| Historical EV / LTM EBIT | 4.4x | 15.0x | 20.4x | ||||
| Selected EV / LTM EBIT | 6.3x | 6.6x | 6.9x | ||||
| (x) LTM EBIT | 16,490 | 16,490 | 16,490 | ||||
| (=) Implied Enterprise Value | 103,505 | 108,952 | 114,400 | ||||
| (-) Non-shareholder Claims * | 22,771 | 22,771 | 22,771 | ||||
| (=) Equity Value | 126,275 | 131,723 | 137,170 | ||||
| (/) Shares Outstanding | 43.4 | 43.4 | 43.4 | ||||
| Implied Value Range | 2,912.00 | 3,037.62 | 3,163.25 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 2,912.00 | 3,037.62 | 3,163.25 | 2,180.00 | |||
| Upside / (Downside) | 33.6% | 39.3% | 45.1% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A072870 | A067280 | A040420 | A133750 | A096240 | A339950 | |
| Enterprise Value | 12,053 | 64,645 | 82,875 | (6,572) | 208,043 | 71,762 | |
| (+) Cash & Short Term Investments | 92,956 | 167,041 | 11,449 | 40,146 | 23,713 | 22,647 | |
| (+) Investments & Other | 121,639 | 1,236 | 177 | 19,288 | 2,038 | 11,669 | |
| (-) Debt | (67,781) | (37,310) | (5,167) | (4,628) | (114,774) | (13,856) | |
| (-) Other Liabilities | (38,180) | (4,771) | 0 | 0 | (247) | 2,310 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 120,686 | 190,842 | 89,334 | 48,234 | 118,773 | 94,533 | |
| (/) Shares Outstanding | 11.4 | 5.9 | 14.9 | 22.1 | 8.4 | 43.4 | |
| Implied Stock Price | 10,580.00 | 32,200.00 | 5,980.00 | 2,185.00 | 14,080.00 | 2,180.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 10,580.00 | 32,200.00 | 5,980.00 | 2,185.00 | 14,080.00 | 2,180.00 | |
| 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 | |