Похоже, при загрузке страницы произошла ошибка.
Наша команда получила уведомление. Если проблема сохранится, свяжитесь с нами через виджет поддерж. по email.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Revenue Multiple | 0,9x - 1,0x | 1,0x |
| Selected Fwd Revenue Multiple | 0,8x - 0,9x | 0,8x |
| Fair Value | 643,01₩ - 842,80₩ | 742,91₩ |
| Upside | 26,1% - 65,3% | 45,7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Eyesvision Corp. | A031310 | KOSDAQ:A031310 |
| FINEDIGITAL Inc. | A038950 | KOSDAQ:A038950 |
| Yw Company Limited | A051390 | KOSDAQ:A051390 |
| Topco Media Co.,Ltd. | A134580 | KOSDAQ:A134580 |
| Inno Instrument Inc. | A215790 | KOSDAQ:A215790 |
| Taihan Fiber Optics Co., Ltd | A010170 | KOSDAQ:A010170 |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| A031310 | A038950 | A051390 | A134580 | A215790 | A010170 | |||
| KOSDAQ:A031310 | KOSDAQ:A038950 | KOSDAQ:A051390 | KOSDAQ:A134580 | KOSDAQ:A215790 | KOSDAQ:A010170 | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 6.8% | -5.9% | -3.0% | NM- | -2.5% | -0.2% | ||
| 3Y CAGR | 8.0% | -11.0% | 3.2% | 1.6% | 1.4% | -0.8% | ||
| Latest Twelve Months | -4.3% | -19.3% | -55.3% | 21.7% | -6.1% | -15.3% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 3.5% | -0.3% | 20.2% | -10.7% | -16.1% | -12.7% | ||
| Prior Fiscal Year | 3.5% | -0.8% | 17.5% | -13.8% | -43.1% | -12.7% | ||
| Latest Fiscal Year | -0.4% | -5.8% | 32.3% | -16.0% | -66.6% | -19.5% | ||
| Latest Twelve Months | -0.4% | -5.8% | 32.3% | -16.0% | -66.6% | -19.5% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 0.41x | -0.50x | 0.83x | 1.18x | 0.71x | 0.86x | ||
| EV / LTM EBIT | -99.6x | 8.6x | 2.6x | -7.4x | -1.1x | -4.4x | ||
| Price / LTM Sales | 0.21x | 0.39x | 1.76x | 1.84x | 0.41x | 0.25x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | -0.50x | 0.71x | 1.18x | |||||
| Historical EV / LTM Revenue | 0.81x | 1.55x | 2.19x | |||||
| Selected EV / LTM Revenue | 0.92x | 0.96x | 1.01x | |||||
| (x) LTM Revenue | 152,717 | 152,717 | 152,717 | |||||
| (=) Implied Enterprise Value | 139,753 | 147,109 | 154,464 | |||||
| (-) Non-shareholder Claims * | (93,512) | (93,512) | (93,512) | |||||
| (=) Equity Value | 46,242 | 53,597 | 60,953 | |||||
| (/) Shares Outstanding | 74.5 | 74.5 | 74.5 | |||||
| Implied Value Range | 620.60 | 719.32 | 818.03 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 620.60 | 719.32 | 818.03 | 510.00 | ||||
| Upside / (Downside) | 21.7% | 41.0% | 60.4% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A031310 | A038950 | A051390 | A134580 | A215790 | A010170 | |
| Enterprise Value | (13,422) | (47,145) | 13,497 | 27,133 | 30,207 | 131,512 | |
| (+) Cash & Short Term Investments | 29,924 | 67,105 | 15,333 | 15,716 | 13,465 | 22,008 | |
| (+) Investments & Other | 87,474 | 12,054 | 0 | 0 | 390 | 3,680 | |
| (-) Debt | (18,042) | (1,045) | 0 | (163) | (26,096) | (119,200) | |
| (-) Other Liabilities | (48,067) | (3,413) | 0 | 0 | 0 | 0 | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 37,866 | 27,555 | 28,830 | 42,686 | 17,966 | 38,001 | |
| (/) Shares Outstanding | 24.4 | 8.2 | 8.0 | 21.6 | 40.3 | 74.5 | |
| Implied Stock Price | 1,550.00 | 3,360.00 | 3,590.00 | 1,972.00 | 446.00 | 510.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,550.00 | 3,360.00 | 3,590.00 | 1,972.00 | 446.00 | 510.00 | |
| 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 | |