| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| A419530 | A052790 | A051780 | A361570 | A030350 | | A032800 | |
| KOSDAQ:A419530 | KOSDAQ:A052790 | KOSDAQ:A051780 | KOSDAQ:A361570 | KOSDAQ:A030350 | | KOSDAQ:A032800 | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | NM- | 18.9% | 27.2% | 37.7% | 21.1% | | 31.3% | |
| 3Y CAGR | NM- | 23.4% | 34.9% | 34.9% | 63.9% | | 45.6% | |
| Latest Twelve Months | 26.3% | 15.5% | -24.3% | -19.1% | 258.4% | | 26.9% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | -3.8% | 38.9% | -0.4% | 7.7% | -95.1% | | -5.1% | |
| Prior Fiscal Year | -0.6% | 39.7% | 1.8% | 4.6% | -135.2% | | -12.6% | |
| Latest Fiscal Year | -11.0% | 46.9% | -6.5% | -2.4% | -114.0% | | -2.1% | |
| Latest Twelve Months | -17.7% | 37.1% | -8.6% | -14.6% | -53.5% | | -5.0% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 2.18x | -0.31x | 0.37x | 0.52x | 0.21x | | -0.12x | |
| EV / LTM EBIT | -12.3x | -0.8x | -4.3x | -3.6x | -0.4x | | 2.5x | |
| Price / LTM Sales | 2.19x | 0.82x | 0.12x | 1.01x | 0.44x | | 0.44x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | -0.31x | 0.37x | 2.18x | | | | | |
| Historical EV / LTM Revenue | 0.88x | 3.11x | 3.42x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 0.00x | 0.00x | 0.00x | | | | | |
| (x) LTM Revenue | 58,295 | 58,295 | 58,295 | | | | | |
| (=) Implied Enterprise Value | 0 | 0 | 0 | | | | | |
| (-) Non-shareholder Claims * | 35,925 | 35,925 | 35,925 | | | | | |
| (=) Equity Value | 35,925 | 35,925 | 35,925 | | | | | |
| (/) Shares Outstanding | 45.7 | 45.7 | 45.7 | | | | | |
| Implied Value Range | 786.19 | 786.19 | 786.19 | | | | | |
| FX Rate: KRW/KRW | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 786.19 | 786.19 | 786.19 | | 561.00 | | | |
| Upside / (Downside) | 40.1% | 40.1% | 40.1% | | | | | |