Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Adjusted Earnings | 7.268 B - 63.735 B | 46.812 B |
| Discount Rate | 13.3% - 11.3% | 12.3% |
| Fair Value | ₩0 - ₩11,341 | ₩5,472 |
| Upside | -100.0% - 186.8% | 38.4% |
| Estimate Adjusted EBIT Margin | |||||||
| Fiscal Year Ending | LTM | ||||||
| Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | Dec-24 | ||
| (KRW in millions) | FY-4 | FY-3 | FY-2 | FY-1 | FY | LTM | |
| Revenue | 1,194,892 | 1,490,621 | 1,360,770 | 1,302,679 | 1,199,483 | 1,199,483 | |
| Adjusted EBITDA Build-up | |||||||
| EBT, Incl. Unusual Items | 25,357 | (6,571) | 50,768 | 43,872 | 34,948 | 34,948 | |
| (+) Net Interest Expense | 3,393 | 4,341 | 7,023 | 7,210 | 7,608 | 7,608 | |
| (+) Other Non Operating Exp. | (3,343) | (1,849) | (1,085) | (2,964) | (10,877) | (10,877) | |
| (+) D&A | 29,224 | 30,289 | 46,537 | 41,817 | 40,263 | 40,263 | |
| (+) Non-recurring Items | 7,053 | (171) | (819) | 564 | 5,031 | 5,031 | |
| Adjusted EBITDA | 61,684 | 26,040 | 102,424 | 90,498 | 76,973 | 76,973 | |
| (-) D&A | (29,224) | (30,289) | (46,537) | (41,817) | (40,263) | (40,263) | |
| Adjusted EBIT | 32,460 | (4,250) | 55,886 | 48,682 | 36,710 | 36,710 | |
| % of Revenue | 2.7% | -0.3% | 4.1% | 3.7% | 3.1% | 3.1% | |
| Low | Median | High | |||||
| Adjusted EBIT Margin | 0.0% | 3.1% | 4.1% | ||||
| Equity Waterfall | |||||||
| Model | |||||||
| (KRW in millions) | Low | Mid | High | Market | |||
| Enterprise Value | 54,852 | 382,136 | 566,530 | 334,465 | |||
| (+) Cash & Short Term Investments | 115,052 | 115,052 | 115,052 | 115,052 | |||
| (+) Investments & Other | 5,947 | 5,947 | 5,947 | 5,947 | |||
| (-) Debt | (186,560) | (186,560) | (186,560) | (186,560) | |||
| (-) Other Liabilities | (144,648) | (144,648) | (144,648) | (144,648) | |||
| (-) Preferred Stock | 0 | 0 | 0 | 0 | |||
| (-) Other | 0 | 0 | 0 | 0 | |||
| Value of Common Equity | (155,357) | 171,927 | 356,321 | 124,256 | |||
| (/) Shares Outstanding | 31.4 | 31.4 | 31.4 | 31.4 | |||
| Implied Stock Price (KRW) | 0.00 | 5,472.34 | 11,341.47 | 3,955.00 | |||
| FX Rate: KRW/KRW | 1.00 | 1.00 | 1.00 | 1.00 | |||
| Implied Stock Price (KRW) | 0.00 | 5,472.34 | 11,341.47 | 3,955.00 | |||
| Upside / (Downside) | -100.00% | 38.37% | 186.76% | ||||
| Stock Price | 3,955.00 | ||||||
| Stock Price Close | 3,955.00 | ||||||
| Restatment Type | Original | ||||||
| Reporting Currency | KRW | ||||||
| Trading Currency | KRW | ||||||
| FX Rate: KRW/KRW | 1.00 | ||||||
| Market Cap | 124,256.3 | ||||||
| Shares Outstanding | 31.4 | ||||||
| Share Exchange Ratio | 1.0 | ||||||
| Liquid Long-term Investments | 0 | ||||||