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 |
|---|---|---|
| Selected Beta | 1.66 - 1.93 | 1.79 |
| Cost Equity | 13.3% - 16.3% | 14.8% |
| Tax Rate | 39.0% - 39.0% | 39.0% |
| Cost Debt Aftax | 5.2% - 5.5% | 5.3% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 1.66 | 1.93 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 8.3% | 9.6% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 1.06% | 2.13% | Size & Country Default Risk | |||
| Cost of Equity | 13.25% | 16.25% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (KRW in millions) | Dec-20 | Dec-21 | Dec-22 | Dec-23 | Dec-24 | |
| FY-4 | FY-3 | FY-2 | FY-1 | FY | ||
| Interest Expense | interest_exp | 125 | 154 | 294 | 358 | 849 |
| Total Debt | total_debt | 2,295 | 17,043 | 14,301 | 9,618 | 27,614 |
| Effective Interest Rate | 1.6% | 1.9% | 3.0% | 4.6% | ||
| Average Effective Interest Rate | 3.1% | |||||