| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| A053450 | A001820 | A148250 | A092300 | A065680 | | A054040 | |
| KOSDAQ:A053450 | KOSE:A001820 | KOSDAQ:A148250 | KOSDAQ:A092300 | KOSDAQ:A065680 | | KOSDAQ:A054040 | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 3.7% | 3.0% | NM- | 4.1% | -1.6% | | 26.6% | |
| 3Y CAGR | 10.7% | 4.1% | NM- | 3.8% | -5.0% | | 40.6% | |
| Latest Twelve Months | -7.9% | 5.2% | -18.4% | -13.1% | 10.2% | | 0.1% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 0.3% | 10.4% | 0.8% | 3.1% | 9.5% | | 5.9% | |
| Prior Fiscal Year | 3.3% | 8.4% | 14.1% | 5.9% | 5.0% | | 4.4% | |
| Latest Fiscal Year | 3.1% | 6.0% | -9.9% | 3.8% | 11.4% | | 6.4% | |
| Latest Twelve Months | 3.1% | 6.0% | -18.1% | 3.8% | 11.4% | | 4.7% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 0.29x | 0.58x | 3.79x | 0.30x | 0.46x | | 0.06x | |
| EV / LTM EBIT | 9.0x | 9.5x | -20.9x | 8.0x | 4.0x | | 1.2x | |
| Price / LTM Sales | 0.19x | 0.93x | 4.14x | 0.25x | 1.19x | | 0.15x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.29x | 0.46x | 3.79x | | | | | |
| Historical EV / LTM Revenue | 0.09x | 0.21x | 0.26x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 0.12x | 0.13x | 0.13x | | | | | |
| (x) LTM Revenue | 403,480 | 403,480 | 403,480 | | | | | |
| (=) Implied Enterprise Value | 49,140 | 51,726 | 54,312 | | | | | |
| (-) Non-shareholder Claims * | 36,614 | 36,614 | 36,614 | | | | | |
| (=) Equity Value | 85,753 | 88,340 | 90,926 | | | | | |
| (/) Shares Outstanding | 13.3 | 13.3 | 13.3 | | | | | |
| Implied Value Range | 6,458.25 | 6,653.03 | 6,847.81 | | | | | |
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 6,458.25 | 6,653.03 | 6,847.81 | | 4,530.00 | | | |
| Upside / (Downside) | 42.6% | 46.9% | 51.2% | | | | | |