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
 03:30:00 03/05/2024 am IST 		5-day change 1st Jan Change
10,290 KRW +0.39% Intraday chart for Daewon Media Co., Ltd. +1.98% -14.46%
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 1,22,990 81,570 1,12,385 2,56,794 1,67,369 1,45,376
Enterprise Value (EV) 1 97,629 70,358 1,02,177 2,46,964 1,48,429 1,25,300
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 18/03/19 16/03/20 19/03/21 21/03/22 21/03/23 18/03/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,63,375 1,91,546 2,66,227 2,99,833 3,03,454 3,16,062
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 18/03/19 16/03/20 19/03/21 21/03/22 21/03/23 18/03/24
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 16/05/22 16/08/22 14/11/22 06/03/23 12/05/23 14/08/23 13/11/23
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 1,55,735 1,25,998 1,10,973 1,48,671
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 18/03/19 16/03/20 19/03/21 21/03/22 21/03/23 18/03/24
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.
-14.46% 91.79M
ENDEAVOR GROUP HOLDINGS, INC. Stock Endeavor Group Holdings, Inc.
+11.67% 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% 5.78B
MADISON SQUARE GARDEN SPORTS CORP. Stock Madison Square Garden Sports Corp.
+1.55% 4.42B
FL ENTERTAINMENT N.V. Stock FL Entertainment N.V.
+9.47% 4.22B
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
+15.03% 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.