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 EBITDA Multiple | 12,7x - 14,1x | 13,4x |
| Selected Fwd EBITDA Multiple | 10,3x - 11,4x | 10,9x |
| Fair Value | ₩1.971 - ₩2.252 | ₩2.112 |
| Upside | -23,9% - -13,0% | -18,5% |
| Benchmarks | Ticker | Full Ticker |
| HANBIT SOFT Inc. | A047080 | KOSDAQ:A047080 |
| Devsisters corporation | A194480 | KOSDAQ:A194480 |
| Wysiwyg Studios Co., Ltd. | A299900 | KOSDAQ:A299900 |
| ASTORY Co.,Ltd | A241840 | KOSDAQ:A241840 |
| Com2uS Holdings Corporation | A063080 | KOSDAQ:A063080 |
| JOYCITY Corporation | A067000 | KOSDAQ:A067000 |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| A047080 | A194480 | A299900 | A241840 | A063080 | A067000 | ||
| KOSDAQ:A047080 | KOSDAQ:A194480 | KOSDAQ:A299900 | KOSDAQ:A241840 | KOSDAQ:A063080 | KOSDAQ:A067000 | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | 5.7% | |
| 3Y CAGR | NM- | -16.7% | NM- | NM- | NM- | -13.9% | |
| Latest Twelve Months | 96.2% | 251.8% | 79.8% | -172.1% | -1266.9% | -53.3% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | -2.7% | 0.8% | -2.0% | 0.9% | 10.0% | 12.7% | |
| Prior Fiscal Year | -22.7% | -23.4% | -8.3% | 13.6% | 3.6% | 19.8% | |
| Latest Fiscal Year | -0.8% | 15.7% | -4.3% | -18.8% | -5.4% | 11.2% | |
| Latest Twelve Months | -0.5% | 14.4% | -3.3% | -117.5% | -12.1% | 10.2% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.89x | 1.08x | 0.37x | 14.80x | 2.55x | 1.49x | |
| EV / LTM EBITDA | -180.1x | 7.5x | -11.2x | -12.6x | -21.1x | 14.6x | |
| EV / LTM EBIT | -21.5x | 10.1x | -2.5x | -11.1x | -16.9x | 22.2x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | -180.1x | -12.6x | 7.5x | ||||
| Historical EV / LTM EBITDA | 5.6x | 21.8x | 30.1x | ||||
| Selected EV / LTM EBITDA | 12.7x | 13.4x | 14.1x | ||||
| (x) LTM EBITDA | 13,968 | 13,968 | 13,968 | ||||
| (=) Implied Enterprise Value | 177,790 | 187,147 | 196,504 | ||||
| (-) Non-shareholder Claims * | (49,078) | (49,078) | (49,078) | ||||
| (=) Equity Value | 128,712 | 138,069 | 147,426 | ||||
| (/) Shares Outstanding | 69.9 | 69.9 | 69.9 | ||||
| Implied Value Range | 1,841.28 | 1,975.14 | 2,109.00 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 1,841.28 | 1,975.14 | 2,109.00 | 2,590.00 | |||
| Upside / (Downside) | -28.9% | -23.7% | -18.6% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A047080 | A194480 | A299900 | A241840 | A063080 | A067000 | |
| Enterprise Value | 31,804 | 295,210 | 36,506 | 65,718 | (137,957) | 230,128 | |
| (+) Cash & Short Term Investments | 6,664 | 90,635 | 19,880 | 16,217 | 30,688 | 27,209 | |
| (+) Investments & Other | 3,144 | 101,962 | 137,909 | 14,878 | 461,052 | 27,744 | |
| (-) Debt | (2,027) | (6,818) | (13,986) | (3,651) | (185,582) | (103,335) | |
| (-) Other Liabilities | (4,858) | (3,312) | (3,760) | 0 | 30,308 | (696) | |
| (-) Preferred Stock | 0 | (5,096) | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 34,726 | 472,582 | 176,548 | 93,163 | 198,508 | 181,050 | |
| (/) Shares Outstanding | 24.8 | 11.0 | 169.4 | 9.0 | 6.6 | 69.9 | |
| Implied Stock Price | 1,399.00 | 43,100.00 | 1,042.00 | 10,300.00 | 30,100.00 | 2,590.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,399.00 | 43,100.00 | 1,042.00 | 10,300.00 | 30,100.00 | 2,590.00 | |
| 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 | |