Stock A101730 WEMADE MAX CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Wemade Max Co., Ltd.

Equities

A101730

KR7101730000

Internet Services

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
11,090 KRW +3.16% Intraday chart for Wemade Max Co., Ltd. +12.59% -20.79%
Jan. 04 Wemade Hit With 50 Billion Won Crypto Tax Bill MT
2023 Wemade Max Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 43,964 33,792 23,773 719,978 316,270 462,190
Enterprise Value (EV) 1 26,007 25,649 10,234 711,349 273,116 412,904
P/E ratio -1.14 x -2.42 x -2.3 x -559 x 11.8 x 72.2 x
Yield - - - - - -
Capitalization / Revenue 1.53 x 1.11 x 0.63 x 20.3 x 3.67 x 6.63 x
EV / Revenue 0.9 x 0.84 x 0.27 x 20 x 3.17 x 5.92 x
EV / EBITDA -2.4 x -3.19 x -2.91 x 312 x 10.1 x 59 x
EV / FCF -2.59 x -6.04 x -2.76 x 129 x -14.4 x 10.5 x
FCF Yield -38.6% -16.6% -36.3% 0.78% -6.94% 9.53%
Price to Book 1.99 x 4.41 x 1.89 x 31.9 x 4.12 x 5.55 x
Nbr of stocks (in thousands) 8,126 8,212 8,212 15,517 33,014 33,014
Reference price 2 5,410 4,115 2,895 46,400 9,580 14,000
Announcement Date 3/20/19 3/19/20 3/17/21 3/23/22 3/23/23 3/21/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 28,753 30,488 37,921 35,522 86,235 69,764
EBITDA 1 -10,840 -8,052 -3,514 2,282 26,918 7,001
EBIT 1 -13,203 -10,956 -5,137 292.4 24,653 3,686
Operating Margin -45.92% -35.93% -13.55% 0.82% 28.59% 5.28%
Earnings before Tax (EBT) 1 -39,591 -16,200 -10,062 -1,468 24,359 -1,958
Net income 1 -38,383 -13,934 -10,405 -1,281 25,263 6,407
Net margin -133.49% -45.7% -27.44% -3.61% 29.3% 9.18%
EPS 2 -4,764 -1,699 -1,256 -83.00 811.0 194.0
Free Cash Flow 1 -10,044 -4,249 -3,711 5,535 -18,962 39,329
FCF margin -34.93% -13.94% -9.79% 15.58% -21.99% 56.38%
FCF Conversion (EBITDA) - - - 242.61% - 561.8%
FCF Conversion (Net income) - - - - - 613.85%
Dividend per Share - - - - - -
Announcement Date 3/20/19 3/19/20 3/17/21 3/23/22 3/23/23 3/21/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 17,957 8,143 13,539 8,629 43,154 49,286
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -10,044 -4,249 -3,711 5,535 -18,962 39,329
ROE (net income / shareholders' equity) -85.1% -56.2% -41% -5.4% 36.5% 2.18%
ROA (Net income/ Total Assets) -13.3% -20% -9.26% 0.38% 17.5% 1.82%
Assets 1 287,725 69,777 112,323 -335,059 144,448 351,355
Book Value Per Share 2 2,725 933.0 1,528 1,456 2,328 2,524
Cash Flow per Share 2 999.0 833.0 1,226 1,471 1,618 1,577
Capex 1 359 189 180 165 297 1,091
Capex / Sales 1.25% 0.62% 0.47% 0.46% 0.34% 1.56%
Announcement Date 3/20/19 3/19/20 3/17/21 3/23/22 3/23/23 3/21/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Internet Gaming

1st Jan change Capi.
WEMADE MAX CO., LTD. Stock Wemade Max Co., Ltd.
-20.79% 258M
NETEASE, INC. Stock NetEase, Inc.
+3.36% 61.86B
NEXON CO., LTD. Stock NEXON Co., Ltd.
-3.35% 13.24B
KRAFTON, INC. Stock KRAFTON, Inc.
+23.97% 7.71B
KUNLUN TECH CO., LTD. Stock Kunlun Tech Co., Ltd.
+6.47% 6.68B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD. Stock 37 Interactive Entertainment Network Technology Group Co., Ltd.
-11.96% 5.04B
SQUARE ENIX HOLDINGS CO., LTD. Stock Square Enix Holdings Co., Ltd.
+13.19% 4.37B
ZHEJIANG CENTURY HUATONG GROUP CO.,LTD Stock Zhejiang Century Huatong Group Co.,Ltd
-20.74% 4.15B
NETMARBLE CORPORATION Stock Netmarble Corporation
-4.48% 3.17B
GIANT NETWORK GROUP CO., LTD. Stock Giant Network Group Co., Ltd.
+1.53% 2.97B
Internet Gaming
  1. Stock Market
  2. Equities
  3. A101730 Stock
  4. Financials Wemade Max Co., Ltd.