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 | 0,4x - 0,5x | 0,5x |
| Selected Fwd Revenue Multiple | 0,2x - 0,2x | 0,2x |
| Fair Value | 22.402₩ - 22.678₩ | 22.540₩ |
| Upside | 70,9% - 73,0% | 71,9% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Netmarble Corporation | A251270 | KOSE:A251270 |
| NEXON Co., Ltd. | 3659 | TSE:3659 |
| T3 Entertainment Inc. | A204610 | KOSDAQ:A204610 |
| Mgame Corp. | A058630 | KOSDAQ:A058630 |
| NEOWIZ HOLDINGS Corporation | A042420 | KOSDAQ:A042420 |
| Webzen Inc. | A069080 | KOSDAQ:A069080 |
| Select LTM Revenue Multiple | ||||||||
| Benchmark Companies | ||||||||
| A251270 | 3659 | A204610 | A058630 | A042420 | A069080 | |||
| KOSE:A251270 | TSE:3659 | KOSDAQ:A204610 | KOSDAQ:A058630 | KOSDAQ:A042420 | KOSDAQ:A069080 | |||
| Historical Revenue Growth | ||||||||
| 5Y CAGR | 4.1% | 12.4% | 6.3% | 17.3% | 7.7% | 4.1% | ||
| 3Y CAGR | 2.0% | 17.6% | -4.8% | 14.4% | 11.0% | -9.0% | ||
| Latest Twelve Months | 6.5% | 5.4% | 16.4% | 2.2% | 0.4% | 9.4% | ||
| Historical EBIT Profit Margin | ||||||||
| 5 Year Average Margin | 3.3% | 34.5% | 14.9% | 28.5% | 8.5% | 32.2% | ||
| Prior Fiscal Year | -3.9% | 31.2% | 14.8% | 26.2% | 4.6% | 25.4% | ||
| Latest Fiscal Year | 7.8% | 31.0% | 17.7% | 15.4% | 5.5% | 25.4% | ||
| Latest Twelve Months | 7.8% | 31.0% | 17.7% | 15.4% | 5.5% | 25.4% | ||
| Current Trading Multiples | ||||||||
| EV / LTM Revenue | 0.64x | 2.21x | 0.30x | 0.18x | 0.02x | -0.28x | ||
| EV / LTM EBIT | 8.2x | 7.1x | 1.7x | 1.2x | 0.4x | -1.1x | ||
| Price / LTM Sales | 1.34x | 4.19x | 1.57x | 1.14x | 0.35x | 1.80x | ||
| Low | Mid | High | ||||||
| Benchmark EV / LTM Revenue | 0.02x | 0.30x | 2.21x | |||||
| Historical EV / LTM Revenue | -0.28x | 0.79x | 3.28x | |||||
| Selected EV / LTM Revenue | 0.45x | 0.47x | 0.49x | |||||
| (x) LTM Revenue | 214,747 | 214,747 | 214,747 | |||||
| (=) Implied Enterprise Value | 96,162 | 101,223 | 106,284 | |||||
| (-) Non-shareholder Claims * | 582,820 | 582,820 | 582,820 | |||||
| (=) Equity Value | 678,982 | 684,043 | 689,105 | |||||
| (/) Shares Outstanding | 29.5 | 29.5 | 29.5 | |||||
| Implied Value Range | 23,042.27 | 23,214.02 | 23,385.78 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 23,042.27 | 23,214.02 | 23,385.78 | 13,110.00 | ||||
| Upside / (Downside) | 75.8% | 77.1% | 78.4% | |||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A251270 | 3659 | A204610 | A058630 | A042420 | A069080 | |
| Enterprise Value | 1,712,187 | 985,120 | 17,578 | (198) | 7,277 | (196,510) | |
| (+) Cash & Short Term Investments | 691,661 | 600,865 | 82,710 | 81,085 | 336,538 | 455,174 | |
| (+) Investments & Other | 2,918,953 | 333,109 | 5,236 | 15,439 | 144,482 | 135,495 | |
| (-) Debt | (1,692,635) | (39,998) | (4,445) | (840) | (3,799) | (5,750) | |
| (-) Other Liabilities | (57,818) | (11,512) | (8,154) | (56) | (354,609) | (2,099) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 3,572,347 | 1,867,584 | 92,925 | 95,431 | 129,889 | 386,310 | |
| (/) Shares Outstanding | 81.9 | 836.9 | 55.6 | 18.6 | 6.4 | 29.5 | |
| Implied Stock Price | 43,600.00 | 2,231.50 | 1,670.00 | 5,130.00 | 20,350.00 | 13,110.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 43,600.00 | 2,231.50 | 1,670.00 | 5,130.00 | 20,350.00 | 13,110.00 | |
| Trading Currency | KRW | JPY | KRW | KRW | KRW | KRW | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |