Sayfa yüklenirken bir hata oluştu.
Teknik ekibimiz bilgilendirildi, ancak sorunun devam etmesi durumunda lütfen e-posta destek widget ile bize ulaşın.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Revenue Multiple | 1,0x - 1,1x | 1,0x |
| Selected Fwd Revenue Multiple | 0,8x - 0,9x | 0,9x |
| Fair Value | ₩618,55 - ₩827,55 | ₩723,05 |
| Upside | 22,7% - 64,2% | 43,5% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Eyesvision Corp. | A031310 | KOSDAQ:A031310 |
| FINEDIGITAL Inc. | A038950 | KOSDAQ:A038950 |
| Yw Company Limited | A051390 | KOSDAQ:A051390 |
| Topco Media Co.,Ltd. | A134580 | KOSDAQ:A134580 |
| Inno Instrument Inc. | A215790 | KOSDAQ:A215790 |
| Taihan Fiber Optics Co., Ltd | A010170 | KOSDAQ:A010170 |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| A031310 | A038950 | A051390 | A134580 | A215790 | A010170 | |||
| KOSDAQ:A031310 | KOSDAQ:A038950 | KOSDAQ:A051390 | KOSDAQ:A134580 | KOSDAQ:A215790 | KOSDAQ:A010170 | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 6.8% | -5.9% | -3.0% | NM- | -2.5% | 1.5% | ||
| 3Y CAGR | 8.0% | -11.0% | 3.2% | 1.6% | 1.4% | 9.8% | ||
| Latest Twelve Months | -4.3% | -19.3% | -55.3% | 21.7% | -16.3% | -26.3% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 3.5% | -0.3% | 20.2% | -10.7% | -14.8% | -12.1% | ||
| Prior Fiscal Year | 3.5% | -0.8% | 17.5% | -13.8% | 5.9% | 0.2% | ||
| Latest Fiscal Year | -0.4% | -5.8% | 32.3% | -16.0% | -43.1% | -12.7% | ||
| Latest Twelve Months | -0.4% | -5.8% | 32.3% | -16.0% | -67.5% | -20.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 0.42x | -0.50x | 0.86x | 1.19x | 0.67x | 0.92x | ||
| EV / LTM EBIT | -100.5x | 8.7x | 2.7x | -7.4x | -1.0x | -4.5x | ||
| Price / LTM Sales | 0.22x | 0.38x | 1.79x | 1.85x | 0.42x | 0.24x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | -0.50x | 0.67x | 1.19x | |||||
| Historical EV / LTM Revenue | 0.81x | 1.55x | 2.19x | |||||
| Selected EV / LTM Revenue | 0.96x | 1.01x | 1.06x | |||||
| (x) LTM Revenue | 151,821 | 151,821 | 151,821 | |||||
| (=) Implied Enterprise Value | 146,247 | 153,944 | 161,641 | |||||
| (-) Non-shareholder Claims * | (101,853) | (101,853) | (101,853) | |||||
| (=) Equity Value | 44,393 | 52,090 | 59,788 | |||||
| (/) Shares Outstanding | 74.5 | 74.5 | 74.5 | |||||
| Implied Value Range | 595.79 | 699.10 | 802.40 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 595.79 | 699.10 | 802.40 | 504.00 | ||||
| Upside / (Downside) | 18.2% | 38.7% | 59.2% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A031310 | A038950 | A051390 | A134580 | A215790 | A010170 | |
| Enterprise Value | (12,274) | (47,309) | 13,818 | 27,739 | 28,191 | 139,407 | |
| (+) Cash & Short Term Investments | 29,924 | 67,105 | 15,333 | 15,716 | 13,651 | 10,484 | |
| (+) Investments & Other | 87,474 | 12,054 | 0 | 0 | 360 | 5,072 | |
| (-) Debt | (18,042) | (1,045) | 0 | (163) | (24,519) | (117,410) | |
| (-) Other Liabilities | (48,067) | (3,413) | 0 | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 39,015 | 27,391 | 29,151 | 43,292 | 17,684 | 37,554 | |
| (/) Shares Outstanding | 24.4 | 8.2 | 8.0 | 21.6 | 40.3 | 74.5 | |
| Implied Stock Price | 1,597.00 | 3,340.00 | 3,630.00 | 2,000.00 | 439.00 | 504.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,597.00 | 3,340.00 | 3,630.00 | 2,000.00 | 439.00 | 504.00 | |
| 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 | |