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 | 4,9x - 5,4x | 5,1x |
| Selected Fwd EBITDA Multiple | 5,8x - 6,4x | 6,1x |
| Fair Value | ₩3.007 - ₩3.694 | ₩3.351 |
| Upside | 11,6% - 37,1% | 24,3% |
| Benchmarks | Ticker | Full Ticker |
| iMarketKorea Inc. | A122900 | KOSE:A122900 |
| Samyung Trading Co., Ltd. | A002810 | KOSE:A002810 |
| Hyundai Corporation | A011760 | KOSE:A011760 |
| AJ Networks Co.,Ltd. | A095570 | KOSE:A095570 |
| SK Networks Company Limited | A001740 | KOSE:A001740 |
| GS Global Corp. | A001250 | KOSE:A001250 |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| A122900 | A002810 | A011760 | A095570 | A001740 | A001250 | ||
| KOSE:A122900 | KOSE:A002810 | KOSE:A011760 | KOSE:A095570 | KOSE:A001740 | KOSE:A001250 | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | -1.0% | 19.2% | 21.5% | 5.1% | -6.8% | 3.3% | |
| 3Y CAGR | 2.1% | -4.8% | 44.8% | 4.8% | -11.9% | 19.2% | |
| Latest Twelve Months | -9.3% | 5.5% | 26.8% | -2.4% | -41.4% | 11.5% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 2.1% | 6.4% | 1.3% | 23.0% | 9.8% | 2.1% | |
| Prior Fiscal Year | 2.2% | 5.5% | 1.6% | 26.3% | 12.1% | 2.5% | |
| Latest Fiscal Year | 2.1% | 5.8% | 1.8% | 24.0% | 8.7% | 2.6% | |
| Latest Twelve Months | 2.1% | 5.9% | 1.9% | 22.9% | 7.2% | 2.5% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.09x | 0.17x | 0.09x | 1.06x | 0.23x | 0.12x | |
| EV / LTM EBITDA | 4.0x | 2.9x | 4.5x | 4.6x | 3.2x | 5.0x | |
| EV / LTM EBIT | 6.4x | 4.4x | 4.8x | 15.9x | 14.8x | 6.7x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | 2.9x | 4.0x | 4.6x | ||||
| Historical EV / LTM EBITDA | 4.9x | 6.3x | 13.9x | ||||
| Selected EV / LTM EBITDA | 4.9x | 5.1x | 5.4x | ||||
| (x) LTM EBITDA | 103,272 | 103,272 | 103,272 | ||||
| (=) Implied Enterprise Value | 502,810 | 529,273 | 555,737 | ||||
| (-) Non-shareholder Claims * | (290,450) | (290,450) | (290,450) | ||||
| (=) Equity Value | 212,360 | 238,823 | 265,287 | ||||
| (/) Shares Outstanding | 82.5 | 82.5 | 82.5 | ||||
| Implied Value Range | 2,574.20 | 2,894.99 | 3,215.79 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 2,574.20 | 2,894.99 | 3,215.79 | 2,695.00 | |||
| Upside / (Downside) | -4.5% | 7.4% | 19.3% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A122900 | A002810 | A011760 | A095570 | A001740 | A001250 | |
| Enterprise Value | 264,451 | (112,680) | 617,004 | 1,108,216 | 1,642,559 | 512,775 | |
| (+) Cash & Short Term Investments | 198,620 | 274,965 | 308,165 | 207,748 | 642,383 | 104,353 | |
| (+) Investments & Other | 24,250 | 194,771 | 239,878 | 67,458 | 403,123 | 99,639 | |
| (-) Debt | (179,844) | (21,173) | (783,973) | (1,201,014) | (1,811,398) | (456,849) | |
| (-) Other Liabilities | (47,582) | (58,417) | (5,708) | (48) | 1,254 | (37,594) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 259,895 | 277,466 | 375,366 | 182,361 | 877,921 | 222,325 | |
| (/) Shares Outstanding | 31.5 | 17.6 | 13.0 | 44.8 | 194.0 | 82.5 | |
| Implied Stock Price | 8,260.00 | 15,740.00 | 28,850.00 | 4,075.00 | 4,525.00 | 2,695.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8,260.00 | 15,740.00 | 28,850.00 | 4,075.00 | 4,525.00 | 2,695.00 | |
| 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 | |