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 | 582,6x - 643,9x | 613,3x |
| Selected Fwd EBIT Multiple | 3,0x - 3,3x | 3,2x |
| Fair Value | ₩7.029 - ₩7.788 | ₩7.409 |
| Upside | -7,2% - 2,9% | -2,1% |
| Benchmarks | Ticker | Full Ticker |
| Visang Education Inc | A100220 | KOSE:A100220 |
| Ubion Co.Ltd. | A084440 | KOSDAQ:A084440 |
| I-Scream Edu Co.,Ltd. | A289010 | KOSDAQ:A289010 |
| K-Auction.Co.Ltd. | A102370 | KOSDAQ:A102370 |
| Digital Daesung Co., Ltd. | A068930 | KOSDAQ:A068930 |
| Openknowl Co.,Ltd. | A440320 | KOSDAQ:A440320 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| A100220 | A084440 | A289010 | A102370 | A068930 | A440320 | ||
| KOSE:A100220 | KOSDAQ:A084440 | KOSDAQ:A289010 | KOSDAQ:A102370 | KOSDAQ:A068930 | KOSDAQ:A440320 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | -15.9% | NM- | NM- | NM- | 2.3% | NM- | |
| 3Y CAGR | 5.3% | NM- | NM- | NM- | -2.1% | NM- | |
| Latest Twelve Months | 259.1% | -197.6% | 88.4% | -8.2% | -4.8% | -91.9% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 0.6% | -1.1% | -6.8% | 2.0% | 12.2% | 2.8% | |
| Prior Fiscal Year | -2.3% | 1.2% | -14.2% | -36.4% | 11.8% | 5.0% | |
| Latest Fiscal Year | 3.8% | -6.1% | -1.8% | -24.6% | 10.9% | 0.2% | |
| Latest Twelve Months | 3.8% | -0.9% | -1.8% | -24.6% | 10.9% | 0.2% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.77x | 0.63x | 0.74x | 7.57x | 1.31x | 1.50x | |
| EV / LTM EBITDA | 9.8x | 17.3x | 11.8x | -50.2x | 7.3x | 51.9x | |
| EV / LTM EBIT | 20.3x | -72.1x | -41.2x | -30.8x | 12.0x | 750.6x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -72.1x | -30.8x | 20.3x | ||||
| Historical EV / LTM EBIT | -666.2x | 42.2x | 750.6x | ||||
| Selected EV / LTM EBIT | 582.6x | 613.3x | 643.9x | ||||
| (x) LTM EBIT | 101 | 101 | 101 | ||||
| (=) Implied Enterprise Value | 59,047 | 62,155 | 65,263 | ||||
| (-) Non-shareholder Claims * | (1,848) | (1,848) | (1,848) | ||||
| (=) Equity Value | 57,199 | 60,307 | 63,415 | ||||
| (/) Shares Outstanding | 9.8 | 9.8 | 9.8 | ||||
| Implied Value Range | 5,833.67 | 6,150.63 | 6,467.58 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 5,833.67 | 6,150.63 | 6,467.58 | 7,570.00 | |||
| Upside / (Downside) | -22.9% | -18.8% | -14.6% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A100220 | A084440 | A289010 | A102370 | A068930 | A440320 | |
| Enterprise Value | 189,553 | 22,728 | 79,936 | 147,287 | 284,910 | 76,072 | |
| (+) Cash & Short Term Investments | 25,665 | 5,866 | 15,536 | 16,952 | 17,878 | 16,663 | |
| (+) Investments & Other | 3,807 | 1,255 | 1,218 | 6,141 | 22,851 | 3,901 | |
| (-) Debt | (150,783) | (5,323) | (19,505) | (76,869) | (98,763) | (17,594) | |
| (-) Other Liabilities | 0 | (141) | (6) | (1,349) | (27,981) | (4,819) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 68,241 | 24,385 | 77,180 | 92,162 | 198,894 | 74,224 | |
| (/) Shares Outstanding | 12.3 | 19.7 | 12.5 | 25.9 | 26.1 | 9.8 | |
| Implied Stock Price | 5,570.00 | 1,237.00 | 6,160.00 | 3,560.00 | 7,620.00 | 7,570.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 5,570.00 | 1,237.00 | 6,160.00 | 3,560.00 | 7,620.00 | 7,570.00 | |
| 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 | |