加载页面时好像出了点问题.
我们的团队已经注意到了，但如果问题仍然存在，请使用电子邮件支持小工具联系我们。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 1.2x - 1.4x | 1.3x |
| Selected Fwd Ps Multiple | 0.8x - 0.9x | 0.8x |
| Fair Value | 3,275₩ - 3,620₩ | 3,448₩ |
| Upside | 26.5% - 39.8% | 33.1% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| SAMG Entertainment Co., Ltd. | - | KOSDAQ:A419530 |
| Actoz Soft Co.,Ltd. | - | KOSDAQ:A052790 |
| CUROHOLDINGS Co., Ltd. | - | KOSDAQ:A051780 |
| Samhwa Networks Co., Ltd. | - | KOSDAQ:A046390 |
| Dragonfly GF Co., Ltd | - | KOSDAQ:A030350 |
| RBW Inc. | - | KOSDAQ:A361570 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A419530 | A052790 | A051780 | A046390 | A030350 | A361570 | |||
| KOSDAQ:A419530 | KOSDAQ:A052790 | KOSDAQ:A051780 | KOSDAQ:A046390 | KOSDAQ:A030350 | KOSDAQ:A361570 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | NM- | 18.9% | 27.2% | 37.8% | 21.1% | 37.7% | ||
| 3Y CAGR | 44.8% | 23.4% | 34.9% | 28.6% | 63.9% | 34.9% | ||
| Latest Twelve Months | 22.4% | 15.5% | -24.3% | -25.1% | 258.4% | -19.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -26.7% | 33.9% | -17.3% | 4.2% | -177.7% | 3.1% | ||
| Prior Fiscal Year | -18.0% | 4.3% | -3.9% | 16.8% | -203.3% | 0.6% | ||
| Latest Fiscal Year | -16.7% | 38.1% | -8.1% | -2.0% | -166.4% | -3.9% | ||
| Latest Twelve Months | -16.7% | 20.4% | -12.8% | 0.7% | -89.4% | -8.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 35.6x | -0.8x | -7.3x | 19.5x | -0.5x | -10.0x | ||
| Price / LTM Sales | 1.9x | 0.8x | 0.2x | 1.0x | 0.4x | 1.0x | ||
| LTM P/E Ratio | -11.6x | 3.9x | -1.6x | 142.1x | -0.5x | -11.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.8x | 1.9x | |||||
| Historical LTM P/S Ratio | 1.3x | 2.0x | 4.4x | |||||
| Selected Price / Sales Multiple | 1.2x | 1.3x | 1.4x | |||||
| (x) LTM Sales | 73,699 | 73,699 | 73,699 | |||||
| (=) Equity Value | 90,563 | 95,329 | 100,096 | |||||
| (/) Shares Outstanding | 28.6 | 28.6 | 28.6 | |||||
| Implied Value Range | 3,162.76 | 3,329.22 | 3,495.69 | |||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 3,162.76 | 3,329.22 | 3,495.69 | 2,590.00 | ||||
| Upside / (Downside) | 22.1% | 28.5% | 35.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A419530 | A052790 | A051780 | A046390 | A030350 | A361570 | |
| Value of Common Equity | 224,825 | 70,136 | 13,164 | 47,032 | 13,503 | 74,162 | |
| (/) Shares Outstanding | 7.9 | 10.9 | 23.2 | 39.6 | 13.9 | 28.6 | |
| Implied Stock Price | 28,300.00 | 6,420.00 | 568.00 | 1,188.00 | 973.00 | 2,590.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 28,300.00 | 6,420.00 | 568.00 | 1,188.00 | 973.00 | 2,590.00 | |
| 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 | |