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 | 6,5x - 7,2x | 6,9x |
| Selected Fwd EBIT Multiple | 5,0x - 5,5x | 5,3x |
| Fair Value | ₩2.909 - ₩3.023 | ₩2.966 |
| Upside | -16,0% - -12,8% | -14,4% |
| Benchmarks | Ticker | Full Ticker |
| MegaStudyEdu Co. Ltd | A215200 | KOSDAQ:A215200 |
| Kukbo Design Co., Ltd. | A066620 | KOSDAQ:A066620 |
| Digital Daesung Co., Ltd. | A068930 | KOSDAQ:A068930 |
| JLS Co.,Ltd. | A040420 | KOSDAQ:A040420 |
| Creverse, Inc. | A096240 | KOSDAQ:A096240 |
| YBM Net, Inc. | A057030 | KOSDAQ:A057030 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| A215200 | A066620 | A068930 | A040420 | A096240 | A057030 | ||
| KOSDAQ:A215200 | KOSDAQ:A066620 | KOSDAQ:A068930 | KOSDAQ:A040420 | KOSDAQ:A096240 | KOSDAQ:A057030 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | 15.7% | 28.3% | 2.3% | -4.7% | -16.7% | 1.6% | |
| 3Y CAGR | 7.7% | 15.9% | -2.1% | -15.9% | -32.7% | -8.4% | |
| Latest Twelve Months | 4.9% | 40.6% | 15.3% | -37.2% | -67.1% | -46.8% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 12.9% | 8.3% | 12.1% | 13.5% | 10.2% | 5.4% | |
| Prior Fiscal Year | 13.6% | 8.1% | 11.8% | 14.4% | 10.8% | 8.5% | |
| Latest Fiscal Year | 13.1% | 9.5% | 10.9% | 9.6% | 4.0% | 4.8% | |
| Latest Twelve Months | 13.9% | 11.6% | 12.0% | 9.0% | 3.0% | 4.3% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.51x | -0.07x | 1.23x | 0.83x | 0.71x | 0.46x | |
| EV / LTM EBITDA | 2.3x | -0.6x | 6.4x | 5.3x | 4.9x | 4.4x | |
| EV / LTM EBIT | 3.6x | -0.6x | 10.3x | 9.2x | 23.5x | 10.7x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -0.6x | 9.2x | 23.5x | ||||
| Historical EV / LTM EBIT | -686.8x | 12.9x | 35.7x | ||||
| Selected EV / LTM EBIT | 6.5x | 6.9x | 7.2x | ||||
| (x) LTM EBIT | 2,467 | 2,467 | 2,467 | ||||
| (=) Implied Enterprise Value | 16,127 | 16,976 | 17,824 | ||||
| (-) Non-shareholder Claims * | 29,618 | 29,618 | 29,618 | ||||
| (=) Equity Value | 45,745 | 46,594 | 47,443 | ||||
| (/) Shares Outstanding | 16.2 | 16.2 | 16.2 | ||||
| Implied Value Range | 2,826.52 | 2,878.96 | 2,931.41 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 2,826.52 | 2,878.96 | 2,931.41 | 3,465.00 | |||
| Upside / (Downside) | -18.4% | -16.9% | -15.4% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A215200 | A066620 | A068930 | A040420 | A096240 | A057030 | |
| Enterprise Value | 472,790 | (73,395) | 283,828 | 85,920 | 160,184 | 26,460 | |
| (+) Cash & Short Term Investments | 97,405 | 174,647 | 29,159 | 14,890 | 35,476 | 36,997 | |
| (+) Investments & Other | 47,438 | 43,189 | 21,528 | 182 | 2,005 | 555 | |
| (-) Debt | (69,369) | (353) | (93,410) | (4,786) | (81,993) | (7,933) | |
| (-) Other Liabilities | (14,621) | 0 | (28,377) | 0 | 740 | (0) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 533,643 | 144,088 | 212,728 | 96,205 | 116,411 | 56,079 | |
| (/) Shares Outstanding | 10.8 | 6.6 | 26.1 | 14.9 | 8.4 | 16.2 | |
| Implied Stock Price | 49,600.00 | 21,800.00 | 8,150.00 | 6,440.00 | 13,800.00 | 3,465.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 49,600.00 | 21,800.00 | 8,150.00 | 6,440.00 | 13,800.00 | 3,465.00 | |
| 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 | |