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 | 0,4x - 0,4x | 0,4x |
| Selected Fwd EBITDA Multiple | 0,2x - 0,3x | 0,3x |
| Fair Value | ₩13.847 - ₩14.098 | ₩13.972 |
| Upside | 13,2% - 15,3% | 14,2% |
| Benchmarks | Ticker | Full Ticker |
| S.NetSystems.Inc. | A038680 | KOSDAQ:A038680 |
| WINS Technet Co., Ltd. | A136540 | KOSDAQ:A136540 |
| Plantynet Co., Ltd. | A075130 | KOSDAQ:A075130 |
| RingNet Co., Ltd. | A042500 | KOSDAQ:A042500 |
| OPASNET co., Ltd. | A173130 | KOSDAQ:A173130 |
| SHINSEGAE Information & Communication Inc. | A035510 | KOSE:A035510 |
| - | - | - |
| Select LTM EBITDA Multiple | |||||||
| Benchmark Companies | |||||||
| A038680 | A136540 | A075130 | A042500 | A173130 | A035510 | ||
| KOSDAQ:A038680 | KOSDAQ:A136540 | KOSDAQ:A075130 | KOSDAQ:A042500 | KOSDAQ:A173130 | KOSE:A035510 | ||
| Historical EBITDA Growth | |||||||
| 5Y CAGR | 7.6% | 4.8% | -0.1% | 12.8% | NM- | NM- | |
| 3Y CAGR | 118.4% | -2.2% | 18.9% | 8.3% | 21.2% | 9.4% | |
| Latest Twelve Months | -13.4% | -12.3% | 31.4% | -15.7% | -20.7% | 7.1% | |
| Historical EBITDA Profit Margin | |||||||
| 5 Year Average Margin | 1.8% | 25.2% | 11.4% | 6.3% | 6.0% | 9.8% | |
| Prior Fiscal Year | 3.4% | 25.3% | 9.5% | 7.8% | 6.7% | 10.1% | |
| Latest Fiscal Year | 3.1% | 23.4% | 11.3% | 8.7% | 6.2% | 10.7% | |
| Latest Twelve Months | 3.1% | 23.4% | 11.3% | 8.7% | 6.2% | 10.7% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.04x | 0.27x | 0.47x | 0.02x | 0.50x | 0.02x | |
| EV / LTM EBITDA | 1.1x | 1.2x | 4.2x | 0.2x | 8.1x | 0.2x | |
| EV / LTM EBIT | 1.5x | 1.4x | 8.9x | 0.2x | 9.1x | 0.3x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBITDA | 0.2x | 1.2x | 8.1x | ||||
| Historical EV / LTM EBITDA | 0.2x | 0.2x | 0.5x | ||||
| Selected EV / LTM EBITDA | 0.4x | 0.4x | 0.4x | ||||
| (x) LTM EBITDA | 66,708 | 66,708 | 66,708 | ||||
| (=) Implied Enterprise Value | 25,631 | 26,980 | 28,329 | ||||
| (-) Non-shareholder Claims * | 150,621 | 150,621 | 150,621 | ||||
| (=) Equity Value | 176,252 | 177,601 | 178,950 | ||||
| (/) Shares Outstanding | 13.1 | 13.1 | 13.1 | ||||
| Implied Value Range | 13,407.45 | 13,510.07 | 13,612.68 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 13,407.45 | 13,510.07 | 13,612.68 | 12,230.00 | |||
| Upside / (Downside) | 9.6% | 10.5% | 11.3% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A038680 | A136540 | A075130 | A042500 | A173130 | A035510 | |
| Enterprise Value | 11,623 | 27,576 | 17,715 | 2,816 | 96,354 | 10,152 | |
| (+) Cash & Short Term Investments | 63,271 | 103,274 | 32,972 | 43,920 | 37,228 | 68,487 | |
| (+) Investments & Other | 40,119 | 1,938 | 19,122 | 23,837 | 2,048 | 87,477 | |
| (-) Debt | (23,786) | (509) | (3,562) | (7) | (18,076) | (5,343) | |
| (-) Other Liabilities | (9,881) | (4,068) | (11,129) | 0 | (818) | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 81,346 | 128,210 | 55,117 | 70,567 | 116,736 | 160,773 | |
| (/) Shares Outstanding | 18.6 | 10.9 | 15.6 | 15.9 | 13.0 | 13.1 | |
| Implied Stock Price | 4,365.00 | 11,710.00 | 3,540.00 | 4,425.00 | 8,950.00 | 12,230.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 4,365.00 | 11,710.00 | 3,540.00 | 4,425.00 | 8,950.00 | 12,230.00 | |
| 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 | |