| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| A382840 | A282880 | A100840 | A333620 | A104460 | | A372170 | |
| KOSDAQ:A382840 | KOSDAQ:A282880 | KOSE:A100840 | KOSDAQ:A333620 | KOSDAQ:A104460 | | KOSDAQ:A372170 | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | NM- | 21.8% | 6.6% | NM- | 5.1% | | NM- | |
| 3Y CAGR | 28.9% | 32.0% | 19.8% | 12.1% | -12.1% | | NM- | |
| Latest Twelve Months | 26.4% | -27.3% | -8.6% | 11.4% | 95.1% | | 54.1% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 8.7% | 6.9% | 6.4% | 13.1% | 5.3% | | 10.5% | |
| Prior Fiscal Year | 7.6% | 6.8% | 6.5% | 9.7% | 6.2% | | 15.3% | |
| Latest Fiscal Year | 2.8% | 1.5% | 7.6% | 3.6% | 8.7% | | 8.5% | |
| Latest Twelve Months | 15.3% | 1.5% | 7.6% | 16.5% | 8.7% | | 11.3% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 0.55x | 0.91x | 1.84x | 0.83x | 0.65x | | 0.74x | |
| EV / LTM EBIT | 3.6x | 61.5x | 24.3x | 5.1x | 6.7x | | 6.6x | |
| Price / LTM Sales | 0.89x | 0.62x | 2.00x | 1.36x | 0.73x | | 0.78x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.55x | 0.83x | 1.84x | | | | | |
| Historical EV / LTM Revenue | 3.61x | 3.61x | 3.61x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 1.15x | 1.21x | 1.27x | | | | | |
| (x) LTM Revenue | 357,203 | 357,203 | 357,203 | | | | | |
| (=) Implied Enterprise Value | 410,297 | 431,892 | 453,486 | | | | | |
| (-) Non-shareholder Claims * | 11,654 | 11,654 | 11,654 | | | | | |
| (=) Equity Value | 421,951 | 443,545 | 465,140 | | | | | |
| (/) Shares Outstanding | 8.0 | 8.0 | 8.0 | | | | | |
| Implied Value Range | 52,882.32 | 55,588.73 | 58,295.14 | | | | | |
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 52,882.32 | 55,588.73 | 58,295.14 | | 34,800.00 | | | |
| Upside / (Downside) | 52.0% | 59.7% | 67.5% | | | | | |