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 | -16,2x - -17,9x | -17,0x |
| Selected Fwd EBIT Multiple | 0,5x - 0,6x | 0,6x |
| Fair Value | ₩1.405 - ₩1.992 | ₩1.698 |
| Upside | -16,9% - 17,8% | 0,4% |
| Benchmarks | Ticker | Full Ticker |
| Seoul Auction Co. Ltd. | A063170 | KOSDAQ:A063170 |
| K-Auction.Co.Ltd. | A102370 | KOSDAQ:A102370 |
| I-Scream Edu Co.,Ltd. | A289010 | KOSDAQ:A289010 |
| Ubion Co.Ltd. | A084440 | KOSDAQ:A084440 |
| STACO LINK Co., Ltd. | A060240 | KOSDAQ:A060240 |
| Winia Aid Co., Ltd. | A377460 | KOSDAQ:A377460 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| A063170 | A102370 | A289010 | A084440 | A060240 | A377460 | ||
| KOSDAQ:A063170 | KOSDAQ:A102370 | KOSDAQ:A289010 | KOSDAQ:A084440 | KOSDAQ:A060240 | KOSDAQ:A377460 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | |
| 3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | |
| Latest Twelve Months | 4.4% | -8.2% | 88.4% | -197.6% | 35.0% | 95.2% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 4.0% | 2.0% | -6.8% | -1.1% | -59.2% | -15.5% | |
| Prior Fiscal Year | -7.9% | -36.4% | -14.2% | 1.2% | -75.7% | -38.7% | |
| Latest Fiscal Year | -16.5% | -24.6% | -1.8% | -6.1% | -97.9% | -4.4% | |
| Latest Twelve Months | -16.5% | -24.6% | -1.8% | -0.9% | -111.8% | -4.4% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 9.13x | 7.01x | 0.27x | 0.56x | 1.71x | 0.78x | |
| EV / LTM EBITDA | -108.0x | -46.5x | 4.3x | 15.4x | -2.0x | 125.3x | |
| EV / LTM EBIT | -55.4x | -28.5x | -14.9x | -64.5x | -1.5x | -17.9x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -64.5x | -28.5x | -1.5x | ||||
| Historical EV / LTM EBIT | -17.9x | -1.8x | 3.7x | ||||
| Selected EV / LTM EBIT | -16.2x | -17.0x | -17.9x | ||||
| (x) LTM EBIT | (5,083) | (5,083) | (5,083) | ||||
| (=) Implied Enterprise Value | 82,299 | 86,630 | 90,962 | ||||
| (-) Non-shareholder Claims * | (64,262) | (64,262) | (64,262) | ||||
| (=) Equity Value | 18,037 | 22,368 | 26,700 | ||||
| (/) Shares Outstanding | 15.4 | 15.4 | 15.4 | ||||
| Implied Value Range | 1,171.71 | 1,453.10 | 1,734.48 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 1,171.71 | 1,453.10 | 1,734.48 | 1,691.00 | |||
| Upside / (Downside) | -30.7% | -14.1% | 2.6% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A063170 | A102370 | A289010 | A084440 | A060240 | A377460 | |
| Enterprise Value | 189,493 | 136,802 | 28,629 | 20,796 | 17,375 | 90,293 | |
| (+) Cash & Short Term Investments | 7,752 | 16,952 | 15,536 | 5,866 | 922 | 18,264 | |
| (+) Investments & Other | 6,422 | 6,141 | 1,218 | 1,255 | 1,177 | 730 | |
| (-) Debt | (94,900) | (76,869) | (19,505) | (5,323) | (12,529) | (83,231) | |
| (-) Other Liabilities | 0 | (1,349) | (6) | (141) | 0 | (26) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 108,767 | 81,678 | 25,873 | 22,453 | 6,944 | 26,030 | |
| (/) Shares Outstanding | 16.8 | 25.9 | 12.5 | 19.7 | 3.2 | 15.4 | |
| Implied Stock Price | 6,460.00 | 3,155.00 | 2,065.00 | 1,139.00 | 2,200.00 | 1,691.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 6,460.00 | 3,155.00 | 2,065.00 | 1,139.00 | 2,200.00 | 1,691.00 | |
| 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 | |