Stock A048910 DAEWON MEDIA CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Daewon Media Co., Ltd.

Equities

A048910

KR7048910004

Entertainment Production

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
10,240 KRW +0.59% Intraday chart for Daewon Media Co., Ltd. +2.71% -14.88%
2023 Daewon Media Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 CI
2022 MGA Entertainment to Develop, Produce and Distribute New Series Based on Daewon Media’s “Armored Saurus” Series in a Multi-Year Agreement CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 122,990 81,570 112,385 256,794 167,369 145,376
Enterprise Value (EV) 1 97,629 70,358 102,177 246,964 148,429 125,300
P/E ratio 59.1 x 74.7 x 27.4 x 45.2 x 29.8 x 23.4 x
Yield 1% - - - 0.72% 0.83%
Capitalization / Revenue 0.75 x 0.43 x 0.42 x 0.86 x 0.55 x 0.46 x
EV / Revenue 0.6 x 0.37 x 0.38 x 0.82 x 0.49 x 0.4 x
EV / EBITDA 6.78 x 5.08 x 6.79 x 12.2 x 4.68 x 3.72 x
EV / FCF -6.76 x 63.4 x 13.4 x 126 x 23 x 8.16 x
FCF Yield -14.8% 1.58% 7.48% 0.79% 4.34% 12.3%
Price to Book 1.53 x 1.04 x 1.33 x 2.84 x 1.76 x 1.44 x
Nbr of stocks (in thousands) 12,311 12,084 12,084 12,084 12,084 12,084
Reference price 2 9,990 6,750 9,300 21,250 13,850 12,030
Announcement Date 3/18/19 3/16/20 3/19/21 3/21/22 3/21/23 3/18/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 163,375 191,546 266,227 299,833 303,454 316,062
EBITDA 1 14,409 13,863 15,041 20,315 31,693 33,671
EBIT 1 6,413 3,664 5,911 11,128 14,413 13,552
Operating Margin 3.93% 1.91% 2.22% 3.71% 4.75% 4.29%
Earnings before Tax (EBT) 1 6,775 3,900 6,390 10,624 9,717 12,123
Net income 1 2,081 1,100 4,097 5,675 5,609 6,214
Net margin 1.27% 0.57% 1.54% 1.89% 1.85% 1.97%
EPS 2 169.1 90.38 339.1 469.7 464.1 514.2
Free Cash Flow 1 -14,442 1,109 7,640 1,958 6,448 15,355
FCF margin -8.84% 0.58% 2.87% 0.65% 2.12% 4.86%
FCF Conversion (EBITDA) - 8% 50.79% 9.64% 20.34% 45.6%
FCF Conversion (Net income) - 100.81% 186.46% 34.5% 114.96% 247.1%
Dividend per Share 2 100.0 - - - 100.0 100.0
Announcement Date 3/18/19 3/16/20 3/19/21 3/21/22 3/21/23 3/18/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3
Net sales 1 - 71.85 72.05 80.66 84.03 - 59.46
EBITDA - - - - - - -
EBIT 1 - 6.701 0.8668 -1.234 8.501 - -2.137
Operating Margin - 9.33% 1.2% -1.53% 10.12% - -3.59%
Earnings before Tax (EBT) - - - - - - -
Net income 1 4.967 - - - 4.945 2.538 -2.894
Net margin - - - - 5.88% - -4.87%
EPS 411.0 - - - 409.0 210.0 -
Dividend per Share - - - - - - -
Announcement Date 5/16/22 8/16/22 11/14/22 3/6/23 5/12/23 8/14/23 11/13/23
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 25,361 11,212 10,208 9,829 18,940 20,076
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -14,442 1,109 7,640 1,958 6,448 15,355
ROE (net income / shareholders' equity) 4.55% 3.14% 6.18% 7.49% 5.65% 6.29%
ROA (Net income/ Total Assets) 3.49% 1.75% 2.63% 4.5% 5.05% 4.18%
Assets 1 59,694 62,863 155,735 125,998 110,973 148,671
Book Value Per Share 2 6,539 6,499 6,970 7,469 7,889 8,346
Cash Flow per Share 2 1,216 858.0 968.0 816.0 1,212 1,768
Capex 1 5,275 1,225 426 1,066 1,599 955
Capex / Sales 3.23% 0.64% 0.16% 0.36% 0.53% 0.3%
Announcement Date 3/18/19 3/16/20 3/19/21 3/21/22 3/21/23 3/18/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Movie, TV Production & Distribution

1st Jan change Capi.
DAEWON MEDIA CO., LTD. Stock Daewon Media Co., Ltd.
-14.88% 90.39M
ENDEAVOR GROUP HOLDINGS, INC. Stock Endeavor Group Holdings, Inc.
+11.63% 8B
MANGO EXCELLENT MEDIA CO., LTD. Stock Mango Excellent Media Co., Ltd.
-6.98% 6.06B
TOHO CO., LTD. Stock TOHO CO., LTD.
+8.18% 5.75B
MADISON SQUARE GARDEN SPORTS CORP. Stock Madison Square Garden Sports Corp.
+0.81% 4.39B
FL ENTERTAINMENT N.V. Stock FL Entertainment N.V.
+8.88% 4.17B
BEIJING ENLIGHT MEDIA CO., LTD. Stock Beijing Enlight Media Co., Ltd.
+14.85% 3.77B
CHINA FILM CO., LTD. Stock China Film Co., Ltd.
-2.78% 3.07B
CHINA RUYI HOLDINGS LIMITED Stock China Ruyi Holdings Limited
+15.61% 2.95B
ZHEJIANG HUACE FILM & TV CO., LTD. Stock Zhejiang Huace Film & TV Co., Ltd.
+44.80% 2.2B
Movie, TV Production & Distribution
  1. Stock Market
  2. Equities
  3. A048910 Stock
  4. Financials Daewon Media Co., Ltd.