Log in
E-mail
Password
Show password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. Korea, republic of
  4. Korea Stock Exchange
  5. D&C Media Co.,Ltd.
  6. Financials
    A263720   KR7263720005

D&C MEDIA CO.,LTD.

(A263720)
  Report
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 170 385235 422449 336477 775--
Entreprise Value (EV)2 140270403432414393
P/E ratio 34,5x-41,3x31,9x25,2x20,0x
Yield ------
Capitalization / Revenue 5,18x5,59x7,78x6,77x5,43x4,42x
EV / Revenue 4,25x6,42x6,97x6,12x4,70x3,63x
EV / EBITDA 23,9x34,2x29,9x25,6x17,9x13,5x
Price to Book 4,67x5,75x8,68x7,09x5,65x4,43x
Nbr of stocks (in thousands) 12 04112 10412 21012 204--
Reference price (KRW) 14 15019 45036 80039 15039 15039 150
Announcement Date 02/25/201902/11/202002/24/2021---
1 KRW in Million
2 KRW in Billions
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 32,942,157,770,688,1108
EBITDA1 5,857,9113,416,923,229,1
Operating profit (EBIT)1 5,807,9113,116,722,928,9
Operating Margin 17,6%18,8%22,8%23,7%26,0%26,7%
Pre-Tax Profit (EBT)1 6,16-13,719,024,330,4
Net income1 4,924,8510,915,019,324,2
Net margin 14,9%11,5%18,8%21,3%21,9%22,4%
EPS2 410-8901 2281 5531 961
Dividend per Share ------
Announcement Date 02/25/201902/11/202002/24/2021---
1 KRW in Billions
2 KRW
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2021 Q1 2021 Q2 2021 Q3 2021 Q4 2022 Q1 2022 Q2
Net sales1 16,716,418,618,919,220,2
EBITDA ------
Operating profit (EBIT)1 4,043,974,234,254,604,90
Operating Margin 24,2%24,3%22,7%22,5%24,0%24,3%
Pre-Tax Profit (EBT)1 -4,168,144,80--
Net income1 3,513,036,344,50--
Net margin 21,1%18,5%34,0%23,8%--
EPS ------
Dividend per Share ------
Announcement Date 05/14/202108/13/202111/15/2021---
1 KRW in Billions
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 -35,0----
Net Cash position1 30,6-46,846,263,685,0
Leverage (Debt / EBITDA) -5,23x4,42x-3,48x-2,74x-2,75x-2,92x
Free Cash Flow2 4 3494 33411 71418 00018 10022 367
ROE (Net Profit / Equities) 14,4%12,4%23,2%26,6%25,5%25,0%
Shareholders' equity1 34,239,046,856,575,696,7
ROA (Net Profit / Asset) 12,4%10,00%18,5%21,3%21,5%21,4%
Assets1 39,748,558,670,690,0113
Book Value Per Share3 3 0333 3834 2395 5246 9288 841
Cash Flow per Share3 --1 0141 4181 941-
Capex1 0,030,700,67-0,100,10
Capex / Sales 0,09%1,66%1,16%-0,11%0,09%
Announcement Date 02/25/201902/11/202002/24/2021---
1 KRW in Billions
2 KRW in Million
3 KRW
Key data
Capitalization (KRW) 477 775 207 350
Capitalization (USD) 407 164 704
Net sales (KRW) 57 733 990 000
Net sales (USD) 49 016 158
Number of employees 37
Sales / Employee (KRW) 1 560 378 108
Sales / Employee (USD) 1 324 761
Free-Float 30,1%
Free-Float capitalization (KRW) 143 732 710 405
Free-Float capitalization (USD) 122 490 422
Avg. Exchange 20 sessions (KRW) 2 684 593 800
Avg. Exchange 20 sessions (USD) 2 279 220
Average Daily Capital Traded 1%
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA