Stock A192080 DOUBLEUGAMES CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials DoubleUGames Co., Ltd.

Equities

A192080

KR7192080000

Software

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
44,000 KRW -0.34% Intraday chart for DoubleUGames Co., Ltd. +8.11% +11.04%
2023 DoubleUGames Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 CI
2023 Doubleu Games' Net Income Jumps 50.1% in Q1 MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 840,550 1,021,931 982,887 788,885 785,802 857,907 - -
Enterprise Value (EV) 2 1,080 878.7 623.1 337.5 785.8 234.6 55.39 -82.53
P/E ratio 7.55 x 9.1 x 7.83 x -6.05 x 4.39 x 6.13 x 5.89 x 6.75 x
Yield 0.7% 0.58% 1.21% 1.27% - 2.26% 2.43% 2.14%
Capitalization / Revenue 1.64 x 1.55 x 1.57 x 1.28 x 1.35 x 1.37 x 1.3 x 1.25 x
EV / Revenue 2.1 x 1.34 x 1 x 0.55 x 1.35 x 0.37 x 0.08 x -0.12 x
EV / EBITDA 5.56 x 3.68 x 2.86 x 1.72 x 3.54 x 0.97 x 0.22 x -0.31 x
EV / FCF 6.61 x 4.36 x 3.3 x 2.87 x - 1.25 x 0.28 x -0.43 x
FCF Yield 15.1% 22.9% 30.3% 34.9% - 79.9% 352% -235%
Price to Book 1.3 x 1.5 x 1.17 x 1.08 x - 0.89 x 0.78 x 0.73 x
Nbr of stocks (in thousands) 20,234 20,371 20,371 20,035 19,831 19,498 - -
Reference price 3 41,542 50,167 48,250 39,375 39,625 44,000 44,000 44,000
Announcement Date 2/4/20 2/4/21 2/9/22 2/8/23 2/13/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 513.8 657.8 624.1 617.3 582.3 628.2 660.2 686.5
EBITDA 1 194.2 238.7 218 196.2 222 242.1 253.6 265.4
EBIT 1 154.6 193.9 190.4 183.9 213.3 235.6 245.6 249
Operating Margin 30.09% 29.48% 30.5% 29.79% 36.63% 37.5% 37.2% 36.28%
Earnings before Tax (EBT) 1 137.9 169.1 197.9 -306.6 244.3 254.3 264.4 242.6
Net income 1 108.3 112.8 125.6 -140.9 148.6 149.2 155.3 136.7
Net margin 21.08% 17.14% 20.13% -22.83% 25.51% 23.75% 23.52% 19.92%
EPS 2 5,506 5,513 6,159 -6,512 9,016 7,176 7,468 6,514
Free Cash Flow 3 163,358 201,323 188,902 117,680 - 187,400 195,100 194,100
FCF margin 31,791.11% 30,603.86% 30,269.88% 19,064.91% - 29,829% 29,553.85% 28,273.76%
FCF Conversion (EBITDA) 84,110.48% 84,330.72% 86,643.59% 59,980.81% - 77,398.04% 76,920.8% 73,125.71%
FCF Conversion (Net income) 150,782.43% 178,519.42% 150,384.5% - - 125,573.04% 125,666.52% 141,958.24%
Dividend per Share 2 291.7 291.7 583.3 500.0 - 993.5 1,070 942.2
Announcement Date 2/4/20 2/4/21 2/9/22 2/8/23 2/13/24 - - -
1KRW in Billions2KRW3KRW in Million
Estimates

Income Statement Evolution (Quarterly data)

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 1 150.8 150.8 149.9 149.6 160 157.8 145.3 143.9 139.6 153.5 154.8 154.8 156.1 163.6 174
EBITDA 1 52.76 - - - - - 47.99 52.19 56.05 65.76 61.2 58.8 58.9 64.9 -
EBIT 1 48.12 42.89 42.65 41.77 47.88 51.56 46.07 50.27 54.12 62.84 59.11 57.8 58.16 60.44 66.3
Operating Margin 31.91% 28.43% 28.46% 27.92% 29.93% 32.67% 31.71% 34.92% 38.76% 40.94% 38.19% 37.34% 37.25% 36.95% 38.1%
Earnings before Tax (EBT) 1 52.51 42.96 44 -50.16 -20.01 -280.4 60.44 57.7 65.22 60.98 65.45 64.9 60.3 67.35 71.7
Net income 1 33.7 26.77 26.01 -23.39 0.403 -144 39.34 33.94 39.62 35.68 40.2 39.36 37.96 35.18 42.5
Net margin 22.35% 17.74% 17.35% -15.63% 0.25% -91.24% 27.08% 23.58% 28.38% 23.25% 25.97% 25.42% 24.31% 21.51% 24.43%
EPS 2 1,654 1,307 1,277 -1,148 20.00 -6,661 1,980 1,712 1,998 2,188 1,503 1,504 1,514 1,827 1,475
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 11/10/21 2/9/22 5/11/22 8/9/22 11/8/22 2/8/23 5/10/23 8/8/23 11/8/23 2/13/24 - - - - -
1KRW in Billions2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 240 - - - - - - -
Net Cash position 1 - 143 360 451 - 623 803 940
Leverage (Debt/EBITDA) 1.234 x - - - - - - -
Free Cash Flow 2 163,358 201,323 188,902 117,680 - 187,400 195,100 194,100
ROE (net income / shareholders' equity) 18.9% 16.9% 16.5% -16.8% - 16.4% 15.1% 11.7%
ROA (Net income/ Total Assets) 10.6% 10.7% 10.4% -10.1% - 13% 12.2% 11.2%
Assets 1 1,017 1,053 1,204 1,395 - 1,150 1,268 1,221
Book Value Per Share 3 31,985 33,396 41,366 36,565 - 49,644 56,701 60,029
Cash Flow per Share 3 8,074 9,908 9,303 5,853 - 8,010 8,379 -
Capex 1 1.07 0.49 0.6 1.14 - 3.9 4.06 5
Capex / Sales 0.21% 0.08% 0.1% 0.19% - 0.62% 0.61% 0.73%
Announcement Date 2/4/20 2/4/21 2/9/22 2/8/23 2/13/24 - - -
1KRW in Billions2KRW in Million3KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for DoubleUGames Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
44,000 KRW
Average target price
59,333 KRW
Spread / Average Target
+34.85%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Mobile Application Software

1st Jan change Capi.
DOUBLEUGAMES CO., LTD. Stock DoubleUGames Co., Ltd.
+11.04% 623M
DIDI GLOBAL INC. Stock DiDi Global Inc.
+27.09% 24.31B
BEIJING ULTRAPOWER SOFTWARE CO., LTD. Stock Beijing Ultrapower Software Co., Ltd.
+9.94% 2.63B
ZHEJIANG JINKE TOM CULTURE INDUSTRY CO., LTD. Stock Zhejiang Jinke Tom Culture Industry Co., Ltd.
-20.45% 1.91B
LIFE360, INC. Stock Life360, Inc.
+80.82% 1.86B
FINVOLUTION GROUP Stock FinVolution Group
-0.20% 1.27B
SHANGHAI YAOJI TECHNOLOGY CO., LTD. Stock Shanghai Yaoji Technology Co., Ltd.
+7.97% 1.36B
ZX INC. Stock ZX Inc.
-50.86% 1.51B
KAKAO GAMES CORP. Stock Kakao Games Corp.
-18.38% 1.25B
DENA CO., LTD. Stock DeNA Co., Ltd.
+15.94% 1.13B
Mobile Application Software
  1. Stock Market
  2. Equities
  3. A192080 Stock
  4. Financials DoubleUGames Co., Ltd.