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 EBIT Multiple | 25,1x - 27,8x | 26,5x |
| Selected Fwd EBIT Multiple | 13,7x - 15,2x | 14,5x |
| Fair Value | ₩43.284 - ₩47.029 | ₩45.156 |
| Upside | 8,8% - 18,2% | 13,5% |
| Benchmarks | Ticker | Full Ticker |
| Zungwon En-Sys Inc. | A045510 | KOSDAQ:A045510 |
| iCRAFT Co., Ltd. | A052460 | KOSDAQ:A052460 |
| B2En Co., Ltd. | A307870 | KOSDAQ:A307870 |
| Linkgenesis Co., Ltd. | A219420 | KOSDAQ:A219420 |
| TOMATOSYSTEM Co.,Ltd. | A393210 | KOSDAQ:A393210 |
| Cafe24 Corp. | A042000 | KOSDAQ:A042000 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| A045510 | A052460 | A307870 | A219420 | A393210 | A042000 | ||
| KOSDAQ:A045510 | KOSDAQ:A052460 | KOSDAQ:A307870 | KOSDAQ:A219420 | KOSDAQ:A393210 | KOSDAQ:A042000 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | 4.8% | 123.8% | NM- | NM- | NM- | 26.5% | |
| 3Y CAGR | 6.9% | -8.7% | NM- | NM- | NM- | NM- | |
| Latest Twelve Months | -59.0% | -133.9% | 10.8% | -106.8% | NM | 244.6% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 0.7% | 1.5% | -10.9% | 15.2% | -4.3% | -0.5% | |
| Prior Fiscal Year | 1.5% | 3.8% | -7.7% | 9.9% | 10.6% | 0.6% | |
| Latest Fiscal Year | 0.9% | 1.6% | -10.4% | -0.6% | -15.8% | 10.5% | |
| Latest Twelve Months | 0.6% | -3.4% | -12.7% | -0.5% | -12.5% | 11.2% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.18x | 0.30x | 2.49x | 1.21x | 3.48x | 2.52x | |
| EV / LTM EBITDA | 19.5x | -15.6x | -29.4x | 19.8x | -33.3x | 12.2x | |
| EV / LTM EBIT | 27.7x | -8.6x | -19.6x | -237.1x | -27.9x | 22.5x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -237.1x | -19.6x | 27.7x | ||||
| Historical EV / LTM EBIT | -70.3x | -8.7x | 84.1x | ||||
| Selected EV / LTM EBIT | 25.1x | 26.5x | 27.8x | ||||
| (x) LTM EBIT | 34,554 | 34,554 | 34,554 | ||||
| (=) Implied Enterprise Value | 868,285 | 913,984 | 959,683 | ||||
| (-) Non-shareholder Claims * | 186,300 | 186,300 | 186,300 | ||||
| (=) Equity Value | 1,054,585 | 1,100,284 | 1,145,983 | ||||
| (/) Shares Outstanding | 24.2 | 24.2 | 24.2 | ||||
| Implied Value Range | 43,617.24 | 45,507.34 | 47,397.45 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 43,617.24 | 45,507.34 | 47,397.45 | 39,800.00 | |||
| Upside / (Downside) | 9.6% | 14.3% | 19.1% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A045510 | A052460 | A307870 | A219420 | A393210 | A042000 | |
| Enterprise Value | 35,119 | 30,957 | 55,823 | 14,760 | 79,315 | 775,991 | |
| (+) Cash & Short Term Investments | 3,587 | 10,772 | 4,097 | 36,575 | 7,498 | 141,460 | |
| (+) Investments & Other | 424 | 4,496 | 18,055 | 5,331 | 5,803 | 63,170 | |
| (-) Debt | (7,493) | (13,476) | (13,263) | (196) | (220) | (18,330) | |
| (-) Other Liabilities | 0 | (223) | 74 | (1,772) | 502 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 31,637 | 32,526 | 64,785 | 54,698 | 92,898 | 962,291 | |
| (/) Shares Outstanding | 31.5 | 12.0 | 51.2 | 11.3 | 15.4 | 24.2 | |
| Implied Stock Price | 1,005.00 | 2,720.00 | 1,266.00 | 4,860.00 | 6,040.00 | 39,800.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,005.00 | 2,720.00 | 1,266.00 | 4,860.00 | 6,040.00 | 39,800.00 | |
| 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 | |