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 EBIT Multiple | -2,6x - -2,9x | -2,8x |
| Selected Fwd EBIT Multiple | 0,7x - 0,8x | 0,7x |
| Fair Value | 1.086₩ - 1.121₩ | 1.104₩ |
| Upside | 8,5% - 12,0% | 10,3% |
| Benchmarks | Ticker | Full Ticker |
| NS ENM Co.,Ltd. | A078860 | KOSDAQ:A078860 |
| ASTORY Co.,Ltd | A241840 | KOSDAQ:A241840 |
| Com2uS Holdings Corporation | A063080 | KOSDAQ:A063080 |
| Mgame Corp. | A058630 | KOSDAQ:A058630 |
| HANBIT SOFT Inc. | A047080 | KOSDAQ:A047080 |
| Wysiwyg Studios Co., Ltd. | A299900 | KOSDAQ:A299900 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| A078860 | A241840 | A063080 | A058630 | A047080 | A299900 | ||
| KOSDAQ:A078860 | KOSDAQ:A241840 | KOSDAQ:A063080 | KOSDAQ:A058630 | KOSDAQ:A047080 | KOSDAQ:A299900 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | NM- | NM- | NM- | 12.1% | NM- | NM- | |
| 3Y CAGR | NM- | NM- | NM- | -13.7% | NM- | NM- | |
| Latest Twelve Months | 3.1% | -150.1% | -6346.4% | -39.9% | 78.4% | 47.2% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | -64.9% | 7.0% | 6.4% | 28.5% | -4.2% | -9.7% | |
| Prior Fiscal Year | -37.6% | 12.3% | -0.1% | 26.2% | -25.2% | -17.1% | |
| Latest Fiscal Year | -31.4% | -23.7% | -8.6% | 15.4% | -4.2% | -16.6% | |
| Latest Twelve Months | -31.4% | -23.7% | -8.6% | 15.4% | -4.2% | -16.6% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 2.16x | 3.16x | 1.59x | 0.04x | 0.70x | 0.51x | |
| EV / LTM EBITDA | -12.8x | -16.8x | -29.3x | 0.2x | -91.2x | -11.8x | |
| EV / LTM EBIT | -6.9x | -13.3x | -18.5x | 0.3x | -16.6x | -3.1x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -18.5x | -13.3x | 0.3x | ||||
| Historical EV / LTM EBIT | -327.1x | -25.3x | 2901.7x | ||||
| Selected EV / LTM EBIT | -2.6x | -2.8x | -2.9x | ||||
| (x) LTM EBIT | (13,327) | (13,327) | (13,327) | ||||
| (=) Implied Enterprise Value | 35,206 | 37,059 | 38,912 | ||||
| (-) Non-shareholder Claims * | 128,198 | 128,198 | 128,198 | ||||
| (=) Equity Value | 163,404 | 165,257 | 167,110 | ||||
| (/) Shares Outstanding | 169.4 | 169.4 | 169.4 | ||||
| Implied Value Range | 964.43 | 975.36 | 986.30 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 964.43 | 975.36 | 986.30 | 1,001.00 | |||
| Upside / (Downside) | -3.7% | -2.6% | -1.5% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A078860 | A241840 | A063080 | A058630 | A047080 | A299900 | |
| Enterprise Value | 54,199 | 46,733 | (219,924) | (11,731) | 23,335 | 41,403 | |
| (+) Cash & Short Term Investments | 15,852 | 21,943 | 48,605 | 81,085 | 15,829 | 42,774 | |
| (+) Investments & Other | 35,653 | 12,684 | 457,888 | 15,439 | 2,044 | 143,856 | |
| (-) Debt | (10,119) | (6,033) | (189,702) | (840) | (5,760) | (12,129) | |
| (-) Other Liabilities | (727) | 0 | 28,832 | (56) | (5,288) | (6,063) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | (40,239) | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 94,857 | 75,326 | 125,700 | 83,898 | 30,159 | 169,601 | |
| (/) Shares Outstanding | 54.3 | 9.1 | 6.6 | 18.6 | 24.8 | 169.4 | |
| Implied Stock Price | 1,748.00 | 8,250.00 | 19,060.00 | 4,510.00 | 1,215.00 | 1,001.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 1,748.00 | 8,250.00 | 19,060.00 | 4,510.00 | 1,215.00 | 1,001.00 | |
| 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 | |