WEBZEN INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 16,250 KRW | -0.12% |
|
+0.31% | -0.61% |
| Jan. 04 | Hound13 Inc. announced that it has received KRW 30.000047328 billion in funding from Webzen Inc. | CI |
| 2023 | Webzen Inc. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 507,220 | 1,059,515 | 865,463 | 449,369 | 481,782 | 479,425 | - |
| Enterprise Value (EV) 2 | 311.1 | 889.9 | 548.5 | 191.6 | 481.8 | 90.96 | 33.36 |
| P/E ratio | 11.9 x | 12.3 x | 10.1 x | 6.25 x | 8.36 x | 8.52 x | 7.17 x |
| Yield | - | - | - | - | - | 2.23% | 2.43% |
| Capitalization / Revenue | 2.88 x | 3.61 x | 3.04 x | 1.86 x | 2.45 x | 1.95 x | 1.83 x |
| EV / Revenue | 1.77 x | 3.03 x | 1.93 x | 0.79 x | 2.45 x | 0.37 x | 0.13 x |
| EV / EBITDA | 5.23 x | 7.83 x | 5.09 x | 2.18 x | 8.52 x | 1.29 x | 0.41 x |
| EV / FCF | 18.4 x | 6.63 x | 6.43 x | 5.07 x | - | 1.56 x | 0.49 x |
| FCF Yield | 5.45% | 15.1% | 15.6% | 19.7% | - | 63.9% | 204% |
| Price to Book | 1.43 x | 2.45 x | 1.71 x | 0.8 x | - | 0.8 x | 0.73 x |
| Nbr of stocks (in thousands) | 31,118 | 30,622 | 29,947 | 29,467 | 29,467 | 29,467 | - |
| Reference price 3 | 16,300 | 34,600 | 28,900 | 15,250 | 16,350 | 16,270 | 16,270 |
| Announcement Date | 2/6/20 | 2/3/21 | 2/9/22 | 2/16/23 | 2/7/24 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 176.1 | 293.7 | 284.8 | 242.1 | 196.3 | 245.8 | 261.5 |
| EBITDA 1 | 59.42 | 113.7 | 107.6 | 87.94 | 56.53 | 70.35 | 80.58 |
| EBIT 1 | 51.79 | 108.3 | 103 | 83 | 49.9 | 62.58 | 72.15 |
| Operating Margin | 29.42% | 36.86% | 36.17% | 34.28% | 25.42% | 25.46% | 27.59% |
| Earnings before Tax (EBT) 1 | 57.05 | 116.1 | 121 | 105.3 | 71.92 | 82.95 | 96.48 |
| Net income 1 | 42.6 | 86.26 | 86.86 | 72.39 | - | 68.48 | 79.38 |
| Net margin | 24.2% | 29.37% | 30.5% | 29.9% | - | 27.86% | 30.35% |
| EPS 2 | 1,369 | 2,802 | 2,862 | 2,441 | 1,955 | 1,910 | 2,269 |
| Free Cash Flow 3 | 16,952 | 134,285 | 85,303 | 37,764 | - | 58,133 | 68,100 |
| FCF margin | 9,628.95% | 45,720.63% | 29,953.53% | 15,595.82% | - | 23,655.48% | 26,039.58% |
| FCF Conversion (EBITDA) | 28,526.78% | 118,080.35% | 79,241.09% | 42,943.35% | - | 82,634.45% | 84,517.53% |
| FCF Conversion (Net income) | 39,789.61% | 155,681.2% | 98,209.21% | 52,164.88% | - | 84,897.16% | 85,795.28% |
| Dividend per Share 2 | - | - | - | - | - | 362.5 | 395.0 |
| Announcement Date | 2/6/20 | 2/3/21 | 2/9/22 | 2/16/23 | 2/7/24 | - | - |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 66.42 | 68.73 | 69.85 | 69.59 | 59.56 | 43.14 | 42.79 | 42.5 | 40.36 | 70.65 | 63.27 | 60.13 | 60.53 | 64.87 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 16.34 | 26.15 | 22.29 | 25.63 | 17.42 | 17.67 | 9.744 | 11.85 | 10.05 | 18.27 | 16.37 | 15.07 | 14.7 | 19.03 |
| Operating Margin | 24.6% | 38.05% | 31.91% | 36.83% | 29.24% | 40.96% | 22.77% | 27.87% | 24.89% | 25.86% | 25.87% | 25.06% | 24.28% | 29.34% |
| Earnings before Tax (EBT) 1 | 20.7 | 30.76 | 26.45 | 30.2 | 27.39 | 21.28 | 16.82 | 17.29 | 14.46 | 23.35 | 21.05 | 20.05 | 19.15 | 24 |
| Net income 1 | 14.42 | 22.66 | 18.73 | 20.61 | 18.8 | 14.25 | 12.7 | 13.18 | 11.22 | 20.51 | 17.55 | 16.9 | 16.3 | 20.35 |
| Net margin | 21.71% | 32.97% | 26.82% | 29.62% | 31.56% | 33.04% | 29.68% | 31.01% | 27.81% | 29.03% | 27.74% | 28.1% | 26.93% | 31.37% |
| EPS 2 | - | 756.0 | 626.0 | - | 638.0 | - | - | - | - | - | 361.0 | 411.0 | 402.0 | 740.0 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/5/21 | 2/9/22 | 5/9/22 | 8/9/22 | 11/4/22 | 2/16/23 | 5/11/23 | 8/8/23 | 11/8/23 | 2/7/24 | - | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | 196 | 170 | 317 | 258 | - | 388 | 446 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 2 | 16,952 | 134,285 | 85,303 | 37,764 | - | 58,133 | 68,100 |
| ROE (net income / shareholders' equity) | 12.7% | 21.8% | 18.5% | 13.5% | 9.64% | 10.3% | 11% |
| ROA (Net income/ Total Assets) | 10.5% | 18% | 15% | 11.5% | 8.53% | 8.8% | 9.57% |
| Assets 1 | 405.4 | 478.3 | 579 | 631.1 | - | 778.1 | 829.7 |
| Book Value Per Share 3 | 11,428 | 14,129 | 16,894 | 19,104 | - | 20,311 | 22,352 |
| Cash Flow per Share | 629.0 | 3,430 | 2,904 | 2,302 | - | - | - |
| Capex 1 | 2.62 | 1.14 | 2.85 | 1.61 | - | 4.85 | 4.7 |
| Capex / Sales | 1.49% | 0.39% | 1% | 0.66% | - | 1.97% | 1.8% |
| Announcement Date | 2/6/20 | 2/3/21 | 2/9/22 | 2/16/23 | 2/7/24 | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
16,270
KRW
Average target price
23,875
KRW
Spread / Average Target
+46.74%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -0.12% | 350M | |
| +6.22% | 63.77B | |
| -3.87% | 13.48B | |
| +23.71% | 8.2B | |
| +6.90% | 6.71B | |
| -11.22% | 5.07B | |
| -9.30% | 4.75B | |
| +21.53% | 4.8B | |
| -3.79% | 3.43B | |
| +5.83% | 3.1B |
- Stock Market
- Equities
- A069080 Stock
- Financials Webzen Inc.
