웹젠

주가

13,480.00 KRW

적정가치

20,683.04 KRW


Benchmarks	-	Full Ticker
Netmarble Corporation	-	KOSE:A251270
NEXON Co., Ltd.	365,900.0%	TSE:3659
Next Entertainment World Co., Ltd.	-	KOSDAQ:A160550
Genie Music Corporation	-	KOSDAQ:A043610
Neptune Company	-	KOSDAQ:A217270
Webzen Inc.	-	KOSDAQ:A069080

Multiples Valuation: Price / Book

주가

13,480.00 KRW

적정가치

20,683.04 KRW

상승 여력 있음

55.5%

Price / Book Multiple

Fair Value

Benchmark Editor


Select Price / Book Ratio

	Benchmark Companies
	A251270	3659	A160550	A043610	A217270	A069080
	KOSE:A251270	TSE:3659	KOSDAQ:A160550	KOSDAQ:A043610	KOSDAQ:A217270	KOSDAQ:A069080
Historical Net Income Growth
5Y CAGR	-30.3%	3.1%	NM-	NM-	NM-	6.0%
3Y CAGR	-52.6%	5.5%	NM-	NM-	-70.7%	-13.1%
Latest Twelve Months	110.0%	91.0%	-131.7%	-245.5%	112.4%	-1.2%

Historical Net Income Profit Margin
5 Year Average Margin	-3.3%	27.8%	-15.1%	3.2%	-4.4%	29.1%
Prior Fiscal Year	-10.2%	16.7%	-6.7%	4.5%	-15.7%	29.3%
Latest Fiscal Year	1.0%	30.2%	-17.8%	-6.7%	1.6%	26.5%
Latest Twelve Months	1.0%	30.2%	-17.8%	-6.7%	1.6%	26.5%

Return on Equity
5 Year Average Margin	-1.2%	11.3%	-5.3%	3.6%	3.8%	14.9%
Prior Fiscal Year	-4.9%	8.0%	-7.6%	8.2%	-4.2%	9.7%
Latest Twelve Months	0.5%	14.1%	-20.6%	-11.7%	0.5%	8.8%
Next Fiscal Year	2.9%	11.7%	#NUM!	9.6%	-2.1%	8.3%
Two Fiscal Years Forward	3.5%	12.4%	-9.4%	18.5%	0.7%	10.3%

Current Trading Multiples
Price / LTM Sales	1.3x	3.9x	0.5x	0.4x	2.7x	1.9x
Price / LTM EPS	130.1x	13.0x	-2.8x	-5.4x	166.8x	7.1x
Price / Book	0.6x	1.7x	0.6x	0.7x	0.9x	0.6x
Price / Fwd Book	0.6x	1.6x	0.6x	0.6x	0.9x	0.5x


	Low	Mid	High

Benchmark P/B Ratio	0.6x	0.7x	1.7x
Historical P/B Ratio	0.6x	0.8x	2.6x

Selected P/B Multiple	0.9x	0.9x	1.0x
(x) Book Value	670,536	670,536	670,536

지원하는 계산법

Equity Waterfall

Financials

Historical Multiples


Equity Value

	Benchmark Companies
(in millions)	A251270	3659	A160550	A043610	A217270	A069080

Value of Common Equity	3,207,738	1,678,237	54,696	106,409	313,173	391,909
(/) Shares Outstanding	81.9	822.7	27.9	58.1	44.9	29.5
Implied Stock Price	39,150.00	2,040.00	1,960.00	1,831.00	6,980.00	13,300.00
FX Conversion Rate to Trading Currency	1.00	1.00	1.00	1.00	1.00	1.00
Implied Stock Price (Trading Cur)	39,150.00	2,040.00	1,960.00	1,831.00	6,980.00	13,300.00

Trading Currency	KRW	JPY	KRW	KRW	KRW	KRW
FX Rate to Reporting Currency	1.00	1.00	1.00	1.00	1.00	1.00

로딩 에러