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 | 2,9x - 3,3x | 3,1x |
| Selected Fwd EBIT Multiple | 3,0x - 3,3x | 3,2x |
| Fair Value | ₩41.066 - ₩43.148 | ₩42.107 |
| Upside | 21,3% - 27,5% | 24,4% |
| Benchmarks | Ticker | Full Ticker |
| RoboRobo Co., Ltd. | A215100 | KOSDAQ:A215100 |
| MegaStudyEdu Co. Ltd | A215200 | KOSDAQ:A215200 |
| Seoul Auction Co. Ltd. | A063170 | KOSDAQ:A063170 |
| K-Auction.Co.Ltd. | A102370 | KOSDAQ:A102370 |
| I-Scream Edu Co.,Ltd. | A289010 | KOSDAQ:A289010 |
| Multicampus Corporation | A067280 | KOSDAQ:A067280 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| A215100 | A215200 | A063170 | A102370 | A289010 | A067280 | ||
| KOSDAQ:A215100 | KOSDAQ:A215200 | KOSDAQ:A063170 | KOSDAQ:A102370 | KOSDAQ:A289010 | KOSDAQ:A067280 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | NM- | 15.7% | NM- | NM- | NM- | 10.0% | |
| 3Y CAGR | NM- | 7.7% | NM- | NM- | NM- | 13.7% | |
| Latest Twelve Months | -795.5% | -3.0% | 4.4% | -8.2% | 88.4% | -3.4% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | -12.2% | 12.8% | 4.0% | 2.0% | -6.8% | 9.3% | |
| Prior Fiscal Year | 1.5% | 13.6% | -7.9% | -36.4% | -14.2% | 11.2% | |
| Latest Fiscal Year | -11.4% | 13.1% | -16.5% | -24.6% | -1.8% | 11.0% | |
| Latest Twelve Months | -11.4% | 13.1% | -16.5% | -24.6% | -1.8% | 11.0% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 3.34x | 0.44x | 9.09x | 7.06x | 0.33x | 0.21x | |
| EV / LTM EBITDA | -41.9x | 2.0x | -107.6x | -46.9x | 5.3x | 1.3x | |
| EV / LTM EBIT | -29.4x | 3.3x | -55.2x | -28.7x | -18.5x | 1.9x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -55.2x | -28.7x | 3.3x | ||||
| Historical EV / LTM EBIT | 1.9x | 4.6x | 14.4x | ||||
| Selected EV / LTM EBIT | 2.9x | 3.1x | 3.3x | ||||
| (x) LTM EBIT | 38,929 | 38,929 | 38,929 | ||||
| (=) Implied Enterprise Value | 114,692 | 120,728 | 126,765 | ||||
| (-) Non-shareholder Claims * | 126,197 | 126,197 | 126,197 | ||||
| (=) Equity Value | 240,889 | 246,926 | 252,962 | ||||
| (/) Shares Outstanding | 5.9 | 5.9 | 5.9 | ||||
| Implied Value Range | 40,644.19 | 41,662.69 | 42,681.19 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 40,644.19 | 41,662.69 | 42,681.19 | 33,850.00 | |||
| Upside / (Downside) | 20.1% | 23.1% | 26.1% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A215100 | A215200 | A063170 | A102370 | A289010 | A067280 | |
| Enterprise Value | 45,114 | 412,570 | 187,305 | 137,449 | 35,833 | 74,424 | |
| (+) Cash & Short Term Investments | 9,495 | 68,134 | 7,752 | 16,952 | 15,536 | 167,041 | |
| (+) Investments & Other | 10,354 | 49,924 | 6,422 | 6,141 | 1,218 | 1,236 | |
| (-) Debt | (208) | (69,571) | (94,900) | (76,869) | (19,505) | (37,310) | |
| (-) Other Liabilities | (63) | (17,899) | 0 | (1,349) | (6) | (4,771) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 64,692 | 443,158 | 106,578 | 82,325 | 33,077 | 200,621 | |
| (/) Shares Outstanding | 20.2 | 10.0 | 16.8 | 25.9 | 12.5 | 5.9 | |
| Implied Stock Price | 3,195.00 | 44,350.00 | 6,330.00 | 3,180.00 | 2,640.00 | 33,850.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3,195.00 | 44,350.00 | 6,330.00 | 3,180.00 | 2,640.00 | 33,850.00 | |
| 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 | |