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 | 11,6x - 12,8x | 12,2x |
| Selected Fwd EBIT Multiple | 5,9x - 6,6x | 6,3x |
| Fair Value | ₩2.973 - ₩3.207 | ₩3.090 |
| Upside | 27,0% - 37,1% | 32,0% |
| Benchmarks | Ticker | Full Ticker |
| SHINSEGAE Information & Communication Inc. | A035510 | KOSE:A035510 |
| Finger, Inc. | A163730 | KOSDAQ:A163730 |
| CyberOne Co., Ltd | A356890 | KOSDAQ:A356890 |
| S.NetSystems.Inc. | A038680 | KOSDAQ:A038680 |
| GABIA, Inc. | A079940 | KOSDAQ:A079940 |
| Openbase, Inc. | A049480 | KOSDAQ:A049480 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| A035510 | A163730 | A356890 | A038680 | A079940 | A049480 | ||
| KOSE:A035510 | KOSDAQ:A163730 | KOSDAQ:A356890 | KOSDAQ:A038680 | KOSDAQ:A079940 | KOSDAQ:A049480 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | NM- | NM- | NM- | 6.3% | 7.5% | 23.5% | |
| 3Y CAGR | 1.3% | NM- | NM- | NM- | 0.6% | 7.2% | |
| Latest Twelve Months | 4.6% | -102.7% | 745.4% | 0.8% | -20.9% | -25.9% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 6.3% | 4.8% | 10.5% | 1.1% | 15.9% | 3.1% | |
| Prior Fiscal Year | 6.5% | 3.6% | 5.2% | 2.7% | 16.3% | 3.2% | |
| Latest Fiscal Year | 5.9% | -0.6% | 23.7% | 2.4% | 12.1% | 2.9% | |
| Latest Twelve Months | 6.3% | -0.1% | 22.2% | 2.8% | 11.0% | 2.2% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.19x | 1.10x | 0.43x | 0.07x | 1.89x | 0.19x | |
| EV / LTM EBITDA | 1.7x | 43.9x | 1.7x | 1.9x | 8.3x | 4.8x | |
| EV / LTM EBIT | 3.0x | -1301.5x | 1.9x | 2.4x | 17.1x | 8.9x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -1301.5x | 2.4x | 17.1x | ||||
| Historical EV / LTM EBIT | 8.6x | 13.5x | 180.2x | ||||
| Selected EV / LTM EBIT | 11.6x | 12.2x | 12.8x | ||||
| (x) LTM EBIT | 4,907 | 4,907 | 4,907 | ||||
| (=) Implied Enterprise Value | 56,954 | 59,952 | 62,950 | ||||
| (-) Non-shareholder Claims * | 20,412 | 20,412 | 20,412 | ||||
| (=) Equity Value | 77,366 | 80,364 | 83,362 | ||||
| (/) Shares Outstanding | 27.3 | 27.3 | 27.3 | ||||
| Implied Value Range | 2,832.60 | 2,942.35 | 3,052.10 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 2,832.60 | 2,942.35 | 3,052.10 | 2,340.00 | |||
| Upside / (Downside) | 21.1% | 25.7% | 30.4% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A035510 | A163730 | A356890 | A038680 | A079940 | A049480 | |
| Enterprise Value | 120,656 | 83,504 | 20,381 | 31,055 | 559,126 | 43,500 | |
| (+) Cash & Short Term Investments | 73,813 | 26,783 | 28,637 | 39,064 | 102,429 | 42,972 | |
| (+) Investments & Other | 27,491 | 0 | 185 | 38,154 | 1,558 | 9,943 | |
| (-) Debt | (34,057) | (4,525) | (144) | (20,770) | (191,361) | (19,868) | |
| (-) Other Liabilities | 0 | (1,771) | (7,580) | (9,209) | (184,140) | (12,635) | |
| (-) Preferred Stock | 0 | (1,963) | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 187,903 | 102,028 | 41,480 | 78,293 | 287,612 | 63,912 | |
| (/) Shares Outstanding | 14.0 | 9.2 | 12.0 | 18.4 | 13.0 | 27.3 | |
| Implied Stock Price | 13,440.00 | 11,100.00 | 3,470.00 | 4,250.00 | 22,150.00 | 2,340.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 13,440.00 | 11,100.00 | 3,470.00 | 4,250.00 | 22,150.00 | 2,340.00 | |
| 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 | |