WEMADE CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 42,900 KRW | -0.81% |
|
+0.47% | -29.56% |
| May. 24 | China Crown Technology Limited Enters into an Exclusive Publishing License Agreement with Wemade Co., Ltd | CI |
| May. 10 | Wemade Attributable Loss Widens in Q1 | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 486,284 | 631,431 | 5,867,089 | 1,055,347 | 2,037,297 | 1,441,879 | - | - |
| Enterprise Value (EV) 2 | 417.4 | 574.7 | 5,616 | 905.8 | 1,822 | 1,215 | 1,205 | 995.5 |
| P/E ratio | -48.6 x | -86.3 x | 19.6 x | -6.9 x | -10.2 x | 13.3 x | 11.7 x | 9.81 x |
| Yield | 2.02% | 1.56% | 0.37% | - | - | 1.63% | 1.7% | - |
| Capitalization / Revenue | 4.28 x | 4.99 x | 17.5 x | 2.3 x | 3.36 x | 1.41 x | 1.39 x | 1.31 x |
| EV / Revenue | 3.67 x | 4.54 x | 16.8 x | 1.98 x | 3 x | 1.19 x | 1.16 x | 0.91 x |
| EV / EBITDA | -84.6 x | -60.1 x | 55.7 x | -13.7 x | -20.4 x | 9.88 x | 7.33 x | 4.7 x |
| EV / FCF | -9.54 x | -36.5 x | 61.3 x | -22.1 x | -105 x | 6.29 x | 11.3 x | 5.08 x |
| FCF Yield | -10.5% | -2.74% | 1.63% | -4.53% | -0.95% | 15.9% | 8.83% | 19.7% |
| Price to Book | 2.05 x | 2.52 x | 9.67 x | 2.82 x | 7.74 x | 4.21 x | 3.11 x | 2.39 x |
| Nbr of stocks (in thousands) | 32,802 | 32,802 | 32,980 | 33,450 | 33,453 | 33,610 | - | - |
| Reference price 3 | 14,825 | 19,250 | 177,900 | 31,550 | 60,900 | 42,900 | 42,900 | 42,900 |
| Announcement Date | 2/12/20 | 2/10/21 | 2/9/22 | 2/14/23 | 2/6/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 113.6 | 126.6 | 335 | 458.6 | 607.2 | 1,020 | 1,036 | 1,099 |
| EBITDA 1 | -4.935 | -9.558 | 100.9 | -66.3 | -89.47 | 123 | 164.4 | 211.6 |
| EBIT 1 | -6.922 | -12.84 | 97.35 | -80.6 | -112.6 | 105.8 | 140.4 | 156 |
| Operating Margin | -6.09% | -10.14% | 29.06% | -17.57% | -18.54% | 10.37% | 13.55% | 14.19% |
| Earnings before Tax (EBT) 1 | -7.233 | -13.49 | 391.8 | -115.8 | -162.8 | 117.7 | 163.6 | 196.5 |
| Net income 1 | -9.194 | -7.81 | 306.7 | -128.7 | - | 109 | 123.9 | 127.8 |
| Net margin | -8.09% | -6.17% | 91.55% | -28.07% | - | 10.68% | 11.96% | 11.63% |
| EPS 2 | -305.0 | -223.0 | 9,060 | -4,573 | -5,992 | 3,216 | 3,674 | 4,375 |
| Free Cash Flow 3 | -43,733 | -15,759 | 91,595 | -41,022 | -17,270 | 193,275 | 106,433 | 195,850 |
| FCF margin | -38,481.49% | -12,445.53% | 27,343.17% | -8,945.07% | -2,844.37% | 18,946.05% | 10,273.88% | 17,823.58% |
| FCF Conversion (EBITDA) | - | - | 90,777.5% | - | - | 157,198.05% | 64,740.47% | 92,556.71% |
| FCF Conversion (Net income) | - | - | 29,865.66% | - | - | 177,316.51% | 85,902.61% | 153,207.31% |
| Dividend per Share 2 | 300.0 | 300.0 | 650.0 | - | - | 700.0 | 729.0 | - |
| Announcement Date | 2/12/20 | 2/10/21 | 2/9/22 | 2/14/23 | 2/6/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 126.7 | 131 | 109 | 108.3 | 110.3 | 93.9 | 159.3 | 235.5 | 118.4 | 161.3 | 235.8 | 356.1 | 267.1 |
| EBITDA | - | - | - | - | -22.68 | -41.69 | -24.77 | 50.83 | -60.4 | - | - | - | - |
| EBIT 1 | 25.5 | 6.494 | -33.26 | -28.04 | -24.44 | -46.78 | -40.34 | 45.37 | -70.81 | -37.62 | -1.55 | 109.5 | 32.23 |
| Operating Margin | 20.13% | 4.96% | -30.52% | -25.89% | -22.15% | -49.81% | -25.33% | 19.26% | -59.78% | -23.33% | -0.66% | 30.75% | 12.07% |
| Earnings before Tax (EBT) 1 | 311.9 | 7.349 | -26.53 | -92.8 | -1.552 | -29.88 | -23.82 | 62.72 | -171.8 | -54.97 | -1.6 | 124.4 | 29.4 |
| Net income 1 | 248.2 | -3.32 | -31.62 | -93.57 | -10.07 | -30.4 | -29.08 | 41.56 | -188 | -55.74 | 2.45 | 88.3 | 35.7 |
| Net margin | 195.91% | -2.53% | -29.02% | -86.4% | -9.13% | -32.37% | -18.25% | 17.64% | -158.74% | -34.56% | 1.04% | 24.8% | 13.36% |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/9/22 | 5/11/22 | 7/27/22 | 10/26/22 | 2/14/23 | 5/9/23 | 8/8/23 | 11/7/23 | 2/6/24 | 5/7/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 68.9 | 56.7 | 252 | 150 | 215 | 227 | 236 | 446 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 2 | -43,733 | -15,759 | 91,595 | -41,022 | -17,270 | 193,275 | 106,433 | 195,850 |
| ROE (net income / shareholders' equity) | -4.03% | -3% | 90.4% | -19.8% | -62.5% | 28.8% | 44.6% | 27.8% |
| ROA (Net income/ Total Assets) | -3.09% | -2.36% | 45.5% | -15.1% | -14% | 4.13% | 8.1% | 8.6% |
| Assets 1 | 297.4 | 330.4 | 674.6 | 852.9 | - | 2,637 | 1,530 | 1,486 |
| Book Value Per Share 3 | 7,226 | 7,645 | 18,396 | 11,190 | 7,866 | 10,190 | 13,786 | 17,939 |
| Cash Flow per Share 3 | -1,315 | -454.0 | 2,747 | -1,112 | -308.0 | 4,266 | 5,035 | 5,493 |
| Capex 1 | 16.3 | 0.87 | 1.4 | 4 | 6.98 | 13.4 | 13.8 | 14.7 |
| Capex / Sales | 14.34% | 0.69% | 0.42% | 0.87% | 1.15% | 1.32% | 1.33% | 1.33% |
| Announcement Date | 2/12/20 | 2/10/21 | 2/9/22 | 2/14/23 | 2/6/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
42,900
KRW
Average target price
67,500
KRW
Spread / Average Target
+57.34%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -29.56% | 1.05B | |
| +0.79% | 60.52B | |
| +8.11% | 14.82B | |
| +32.23% | 8.44B | |
| -11.74% | 5.53B | |
| -26.85% | 4.18B | |
| -28.88% | 3.72B | |
| +5.51% | 3.64B | |
| -6.85% | 3.61B | |
| -18.84% | 2.88B |
- Stock Market
- Equities
- A112040 Stock
- Financials Wemade Co.,Ltd.
