End-of-day quote
Korea S.E.
06:00:00 2024-04-28 pm EDT
|
5-day change
|
1st Jan Change
|
42,500
KRW
|
+1.19%
|
|
-3.08%
|
-16.50%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
493,762
|
816,687
|
1,019,321
|
811,698
|
943,506
|
788,242
|
-
|
-
|
Enterprise Value (EV)
2 |
426.2
|
685
|
891.4
|
752.8
|
943.5
|
576.9
|
521.9
|
534.3
|
P/E ratio
|
-22.9
x
|
87
x
|
153
x
|
25.7
x
|
15.4
x
|
18.9
x
|
11.3
x
|
11.9
x
|
Yield
|
0.55%
|
-
|
-
|
-
|
-
|
0.67%
|
0.69%
|
0.51%
|
Capitalization / Revenue
|
1.87
x
|
3.2
x
|
2.87
x
|
2.07
x
|
1.66
x
|
1.62
x
|
1.2
x
|
1.2
x
|
EV / Revenue
|
1.61
x
|
2.68
x
|
2.51
x
|
1.92
x
|
1.66
x
|
1.18
x
|
0.8
x
|
0.81
x
|
EV / EBITDA
|
21.4
x
|
25.7
x
|
13.8
x
|
12.5
x
|
8.86
x
|
7
x
|
4.52
x
|
4.98
x
|
EV / FCF
|
23.9
x
|
-92.1
x
|
196
x
|
16.3
x
|
-
|
14.5
x
|
6.19
x
|
5.74
x
|
FCF Yield
|
4.18%
|
-1.09%
|
0.51%
|
6.14%
|
-
|
6.88%
|
16.1%
|
17.4%
|
Price to Book
|
1.17
x
|
2.32
x
|
2.7
x
|
1.98
x
|
-
|
1.57
x
|
1.38
x
|
1.28
x
|
Nbr of stocks (in thousands)
|
18,053
|
18,270
|
18,300
|
18,511
|
18,536
|
18,547
|
-
|
-
|
Reference price
3 |
27,350
|
44,700
|
55,700
|
43,850
|
50,900
|
42,000
|
42,000
|
42,000
|
Announcement Date
|
2/25/20
|
2/24/21
|
2/23/22
|
2/23/23
|
2/29/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
264.5
|
255.3
|
355.6
|
391.2
|
569.2
|
487.3
|
655.1
|
657.8
|
EBITDA
1 |
19.91
|
26.67
|
64.72
|
60.07
|
106.5
|
82.37
|
115.5
|
107.2
|
EBIT
1 |
2.025
|
10.75
|
50.56
|
46.64
|
86.93
|
56.15
|
96.61
|
91.35
|
Operating Margin
|
0.77%
|
4.21%
|
14.22%
|
11.92%
|
15.27%
|
11.52%
|
14.75%
|
13.89%
|
Earnings before Tax (EBT)
1 |
-1.993
|
20.49
|
39.42
|
53.86
|
93.19
|
65
|
109.6
|
102.1
|
Net income
1 |
-21.53
|
9.417
|
6.658
|
44.64
|
61.34
|
39.8
|
68.06
|
58.95
|
Net margin
|
-8.14%
|
3.69%
|
1.87%
|
11.41%
|
10.78%
|
8.17%
|
10.39%
|
8.96%
|
EPS
2 |
-1,193
|
514.0
|
363.0
|
1,706
|
3,308
|
2,226
|
3,732
|
3,532
|
Free Cash Flow
3 |
17,817
|
-7,436
|
4,546
|
46,240
|
-
|
39,671
|
84,275
|
93,100
|
FCF margin
|
6,737%
|
-2,913.25%
|
1,278.42%
|
11,820.09%
|
-
|
8,140.97%
|
12,864.52%
|
14,153.04%
|
FCF Conversion (EBITDA)
|
89,484.84%
|
-
|
7,025.25%
|
76,979.97%
|
-
|
48,162.97%
|
72,993.21%
|
86,817.58%
|
FCF Conversion (Net income)
|
-
|
-
|
68,284.73%
|
103,589.33%
|
-
|
99,676.96%
|
123,820.02%
|
157,930.45%
|
Dividend per Share
2 |
150.0
|
-
|
-
|
-
|
-
|
281.6
|
291.4
|
213.5
|
Announcement Date
|
2/25/20
|
2/24/21
|
2/23/22
|
2/23/23
|
2/29/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million Fiscal Period: December |
2021 Q3
|
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
|
2025 Q1
|
---|
Net sales
1 |
85.97
|
88.99
|
75.52
|
76.03
|
114.7
|
125
|
157.5
|
158.3
|
144
|
109.4
|
98.42
|
124.7
|
122.6
|
134.3
|
-
|
EBITDA
|
20.94
|
16.96
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
11.26
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
17.33
|
13.24
|
6.099
|
9.333
|
15.54
|
15.68
|
36.45
|
28.87
|
21.22
|
0.3984
|
7.8
|
17.99
|
16.06
|
17.79
|
-
|
Operating Margin
|
20.16%
|
14.88%
|
8.08%
|
12.28%
|
13.55%
|
12.54%
|
23.14%
|
18.24%
|
14.73%
|
0.36%
|
7.93%
|
14.42%
|
13.1%
|
13.25%
|
-
|
Earnings before Tax (EBT)
1 |
1.213
|
18.23
|
1.847
|
15.05
|
17.41
|
19.56
|
41.73
|
28.24
|
20.68
|
2.534
|
7.3
|
18.9
|
14.4
|
16.35
|
-
|
Net income
1 |
-3.143
|
5.745
|
-0.073
|
5.884
|
-13.08
|
25.75
|
24.78
|
21.72
|
10.61
|
4.235
|
4.5
|
13
|
12
|
8
|
7.9
|
Net margin
|
-3.66%
|
6.46%
|
-0.1%
|
7.74%
|
-11.4%
|
20.6%
|
15.73%
|
13.72%
|
7.36%
|
3.87%
|
4.57%
|
10.42%
|
9.79%
|
5.96%
|
-
|
EPS
|
-172.0
|
-
|
-
|
-
|
-716.0
|
672.0
|
-
|
1,171
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/11/21
|
2/23/22
|
5/11/22
|
8/11/22
|
11/10/22
|
2/23/23
|
5/11/23
|
8/11/23
|
11/13/23
|
2/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
67.6
|
132
|
128
|
58.9
|
-
|
211
|
266
|
254
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
17,817
|
-7,436
|
4,546
|
46,240
|
-
|
39,671
|
84,275
|
93,100
|
ROE (net income / shareholders' equity)
|
-5.66%
|
0.75%
|
5.05%
|
8.84%
|
13.9%
|
8.12%
|
12.4%
|
10.2%
|
ROA (Net income/ Total Assets)
|
-4.44%
|
0.59%
|
1.15%
|
7.01%
|
-
|
6.47%
|
10.3%
|
9%
|
Assets
1 |
485.3
|
1,583
|
577.1
|
636.7
|
-
|
615
|
659.2
|
655
|
Book Value Per Share
3 |
23,361
|
19,232
|
20,632
|
22,130
|
-
|
26,671
|
30,331
|
32,891
|
Cash Flow per Share
3 |
3,300
|
1,410
|
2,016
|
2,977
|
-
|
5,925
|
6,582
|
-
|
Capex
1 |
41.7
|
33.2
|
32.3
|
8.85
|
-
|
14.7
|
15.9
|
11
|
Capex / Sales
|
15.78%
|
13.01%
|
9.09%
|
2.26%
|
-
|
3.02%
|
2.43%
|
1.67%
|
Announcement Date
|
2/25/20
|
2/24/21
|
2/23/22
|
2/23/23
|
2/29/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
42,000
KRW Average target price
60,643
KRW Spread / Average Target +44.39% Consensus |
1st Jan change
|
Capi.
|
---|
| -17.49% | 566M | | +8.49% | 18.16B | | -8.48% | 16.78B | | +18.61% | 7.81B | | +2.89% | 6.76B | | -30.45% | 3.42B | | -3.46% | 3.28B | | +25.00% | 2.9B | | +2.97% | 2.79B | | -3.33% | 2.17B |
Other Entertainment Production
|