Beim Laden dieser Seite ist ein Fehler aufgetreten.
Unser Team wurde informiert. Bitte wenden Sie sich an uns per E-Mail-Support-Widget, wenn das Problem weiterhin besteht.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM EBIT Multiple | -16,2x - -17,9x | -17,0x |
| Selected Fwd EBIT Multiple | 0,5x - 0,6x | 0,6x |
| Fair Value | ₩1.405 - ₩1.992 | ₩1.698 |
| Upside | -16,9% - 17,8% | 0,4% |
| Benchmarks | Ticker | Full Ticker |
| MegaStudy Co., Ltd. | A072870 | KOSDAQ:A072870 |
| RoboRobo Co., Ltd. | A215100 | KOSDAQ:A215100 |
| Digital Daesung Co., Ltd. | A068930 | KOSDAQ:A068930 |
| MegaStudyEdu Co. Ltd | A215200 | KOSDAQ:A215200 |
| K-Auction.Co.Ltd. | A102370 | KOSDAQ:A102370 |
| Winia Aid Co., Ltd. | A377460 | KOSDAQ:A377460 |
| - | - | - |
| Select LTM EBIT Multiple | |||||||
| Benchmark Companies | |||||||
| A072870 | A215100 | A068930 | A215200 | A102370 | A377460 | ||
| KOSDAQ:A072870 | KOSDAQ:A215100 | KOSDAQ:A068930 | KOSDAQ:A215200 | KOSDAQ:A102370 | KOSDAQ:A377460 | ||
| Historical EBIT Growth | |||||||
| 5Y CAGR | 60.8% | NM- | 2.3% | 15.7% | NM- | NM- | |
| 3Y CAGR | 17.3% | NM- | -2.1% | 7.7% | NM- | NM- | |
| Latest Twelve Months | 129.5% | -795.5% | -4.8% | -3.0% | -8.2% | 95.2% | |
| Historical EBIT Profit Margin | |||||||
| 5 Year Average Margin | 10.0% | -12.2% | 12.2% | 12.8% | 2.0% | -15.5% | |
| Prior Fiscal Year | 9.6% | 1.5% | 11.8% | 13.6% | -36.4% | -38.7% | |
| Latest Fiscal Year | 17.7% | -11.4% | 10.9% | 13.1% | -24.6% | -4.4% | |
| Latest Twelve Months | 17.7% | -11.4% | 10.9% | 13.1% | -24.6% | -4.4% | |
| Current Trading Multiples | |||||||
| EV / LTM Revenue | 0.10x | 5.06x | 1.31x | 0.51x | 7.65x | 0.78x | |
| EV / LTM EBITDA | 0.3x | -63.4x | 7.3x | 2.3x | -50.8x | 125.3x | |
| EV / LTM EBIT | 0.6x | -44.5x | 12.0x | 3.9x | -31.1x | -17.9x | |
| Low | Mid | High | |||||
| Benchmark EV / LTM EBIT | -44.5x | 0.6x | 12.0x | ||||
| Historical EV / LTM EBIT | -17.9x | -1.8x | 3.7x | ||||
| Selected EV / LTM EBIT | -16.2x | -17.0x | -17.9x | ||||
| (x) LTM EBIT | (5,083) | (5,083) | (5,083) | ||||
| (=) Implied Enterprise Value | 82,299 | 86,630 | 90,962 | ||||
| (-) Non-shareholder Claims * | (64,262) | (64,262) | (64,262) | ||||
| (=) Equity Value | 18,037 | 22,368 | 26,700 | ||||
| (/) Shares Outstanding | 15.4 | 15.4 | 15.4 | ||||
| Implied Value Range | 1,171.71 | 1,453.10 | 1,734.48 | ||||
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | Market Price | |||
| Implied Value Range (Trading Cur) | 1,171.71 | 1,453.10 | 1,734.48 | 1,691.00 | |||
| Upside / (Downside) | -30.7% | -14.1% | 2.6% | ||||
| Equity Waterfall | |||||||
| Benchmark Companies | |||||||
| (in millions) | A072870 | A215100 | A068930 | A215200 | A102370 | A377460 | |
| Enterprise Value | 13,422 | 68,298 | 284,910 | 477,020 | 147,287 | 90,293 | |
| (+) Cash & Short Term Investments | 92,956 | 9,495 | 17,878 | 68,134 | 16,952 | 18,264 | |
| (+) Investments & Other | 121,639 | 10,354 | 22,851 | 49,924 | 6,141 | 730 | |
| (-) Debt | (67,781) | (208) | (98,763) | (69,571) | (76,869) | (83,231) | |
| (-) Other Liabilities | (38,180) | (63) | (27,981) | (17,899) | (1,349) | (26) | |
| (-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
| (-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
| Value of Common Equity | 122,055 | 87,876 | 198,894 | 507,608 | 92,162 | 26,030 | |
| (/) Shares Outstanding | 11.4 | 20.2 | 26.1 | 10.0 | 25.9 | 15.4 | |
| Implied Stock Price | 10,700.00 | 4,340.00 | 7,620.00 | 50,800.00 | 3,560.00 | 1,691.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 10,700.00 | 4,340.00 | 7,620.00 | 50,800.00 | 3,560.00 | 1,691.00 | |
| 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 | |