Có vẻ như đã xảy ra sự cố trong quá trình tải trang.
Chúng tôi đã nhận được thông báo về sự cố. Tuy nhiên, hãy liên lạc với chúng tôi bằng tiện ích hỗ trợ qua email nếu sự cố vẫn tiếp diễn.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Revenue Multiple | 1.3x - 1.5x | 1.4x |
| Selected Fwd Revenue Multiple | 1.0x - 1.2x | 1.1x |
| Fair Value | 2,023₩ - 2,318₩ | 2,170₩ |
| Upside | 36.3% - 56.1% | 46.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| ASTORY Co.,Ltd | A241840 | KOSDAQ:A241840 |
| Com2uS Holdings Corporation | A063080 | KOSDAQ:A063080 |
| Mgame Corp. | A058630 | KOSDAQ:A058630 |
| HANBIT SOFT Inc. | A047080 | KOSDAQ:A047080 |
| Devsisters corporation | A194480 | KOSDAQ:A194480 |
| JOYCITY Corporation | A067000 | KOSDAQ:A067000 |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| A241840 | A063080 | A058630 | A047080 | A194480 | A067000 | |||
| KOSDAQ:A241840 | KOSDAQ:A063080 | KOSDAQ:A058630 | KOSDAQ:A047080 | KOSDAQ:A194480 | KOSDAQ:A067000 | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | NM- | 6.4% | 17.3% | -5.3% | 44.4% | 6.7% | ||
| 3Y CAGR | -36.9% | 4.6% | 14.4% | -19.6% | -13.8% | -10.8% | ||
| Latest Twelve Months | -74.0% | -2.5% | 2.2% | 28.4% | 46.6% | -4.5% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 7.0% | 6.4% | 28.5% | -4.2% | -6.3% | 10.4% | ||
| Prior Fiscal Year | 12.3% | -0.1% | 26.2% | -25.2% | -29.8% | 16.9% | ||
| Latest Fiscal Year | -23.7% | -8.6% | 15.4% | -4.2% | 11.5% | 8.1% | ||
| Latest Twelve Months | -23.7% | -8.6% | 15.4% | -4.2% | 11.5% | 8.1% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 3.22x | 1.72x | 0.10x | 0.75x | 1.24x | 1.12x | ||
| EV / LTM EBIT | -13.6x | -20.0x | 0.7x | -17.7x | 10.8x | 13.8x | ||
| Price / LTM Sales | 5.15x | 0.97x | 1.06x | 0.95x | 2.02x | 0.75x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.10x | 1.24x | 3.22x | |||||
| Historical EV / LTM Revenue | 1.12x | 1.90x | 3.62x | |||||
| Selected EV / LTM Revenue | 1.34x | 1.41x | 1.48x | |||||
| (x) LTM Revenue | 142,850 | 142,850 | 142,850 | |||||
| (=) Implied Enterprise Value | 191,204 | 201,267 | 211,331 | |||||
| (-) Non-shareholder Claims * | (53,889) | (53,889) | (53,889) | |||||
| (=) Equity Value | 137,315 | 147,378 | 157,442 | |||||
| (/) Shares Outstanding | 69.9 | 69.9 | 69.9 | |||||
| Implied Value Range | 1,964.35 | 2,108.31 | 2,252.27 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 1,964.35 | 2,108.31 | 2,252.27 | 1,485.00 | ||||
| Upside / (Downside) | 32.3% | 42.0% | 51.7% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A241840 | A063080 | A058630 | A047080 | A194480 | A067000 | |
| Enterprise Value | 46,221 | (204,162) | (8,290) | 25,073 | 280,974 | 157,696 | |
| (+) Cash & Short Term Investments | 21,943 | 48,605 | 81,085 | 15,829 | 100,495 | 23,391 | |
| (+) Investments & Other | 12,684 | 457,888 | 15,439 | 2,044 | 94,382 | 28,431 | |
| (-) Debt | (6,033) | (189,702) | (840) | (5,760) | (8,179) | (104,753) | |
| (-) Other Liabilities | 0 | 28,832 | (56) | (5,288) | (3,066) | (958) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 74,815 | 141,462 | 87,339 | 31,897 | 464,605 | 103,807 | |
| (/) Shares Outstanding | 9.3 | 6.6 | 18.6 | 24.8 | 10.8 | 69.9 | |
| Implied Stock Price | 8,060.00 | 21,450.00 | 4,695.00 | 1,285.00 | 43,000.00 | 1,485.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8,060.00 | 21,450.00 | 4,695.00 | 1,285.00 | 43,000.00 | 1,485.00 | |
| 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 | |