WEMADE PLAY CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10,030 KRW | +0.20% |
|
-0.40% | -19.18% |
| Jan. 04 | Wemade Hit With 50 Billion Won Crypto Tax Bill | MT |
| 2023 | Wemade Play Co., Ltd.(KOSDAQ:A123420) dropped from S&P Global BMI Index | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 172,606 | 191,839 | 186,743 | 293,506 | 128,973 | 129,077 |
| Enterprise Value (EV) 1 | 110,874 | 108,596 | 69,679 | 185,181 | 193,666 | 201,039 |
| P/E ratio | 17.6 x | 64.8 x | 12.9 x | 20.6 x | -333 x | 53.3 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.01 x | 2.27 x | 1.76 x | 2.78 x | 0.96 x | 1.06 x |
| EV / Revenue | 1.29 x | 1.29 x | 0.66 x | 1.75 x | 1.44 x | 1.65 x |
| EV / EBITDA | 12.1 x | 23.5 x | 4.59 x | 18.3 x | 18.6 x | 20.4 x |
| EV / FCF | -7.03 x | 24.4 x | 3 x | 37.4 x | -1.29 x | -220 x |
| FCF Yield | -14.2% | 4.1% | 33.4% | 2.68% | -77.7% | -0.45% |
| Price to Book | 1.27 x | 1.37 x | 1.28 x | 1.85 x | 0.61 x | 0.59 x |
| Nbr of stocks (in thousands) | 9,255 | 9,313 | 8,767 | 8,545 | 10,401 | 10,401 |
| Reference price 2 | 18,650 | 20,600 | 21,300 | 34,350 | 12,400 | 12,410 |
| Announcement Date | 3/14/19 | 3/19/20 | 3/18/21 | 3/23/22 | 3/15/23 | 3/14/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 85,987 | 84,401 | 106,204 | 105,734 | 134,045 | 121,679 |
| EBITDA 1 | 9,194 | 4,612 | 15,171 | 10,142 | 10,397 | 9,844 |
| EBIT 1 | 8,557 | 2,762 | 12,985 | 5,962 | 847.9 | -436 |
| Operating Margin | 9.95% | 3.27% | 12.23% | 5.64% | 0.63% | -0.36% |
| Earnings before Tax (EBT) 1 | 12,070 | 5,944 | 14,168 | 15,024 | -162.6 | 5,094 |
| Net income 1 | 9,921 | 2,962 | 14,644 | 14,238 | -382 | 4,313 |
| Net margin | 11.54% | 3.51% | 13.79% | 13.47% | -0.29% | 3.54% |
| EPS 2 | 1,060 | 318.0 | 1,657 | 1,667 | -37.20 | 233.0 |
| Free Cash Flow 1 | -15,761 | 4,454 | 23,254 | 4,955 | -150,411 | -913.7 |
| FCF margin | -18.33% | 5.28% | 21.9% | 4.69% | -112.21% | -0.75% |
| FCF Conversion (EBITDA) | - | 96.58% | 153.28% | 48.86% | - | - |
| FCF Conversion (Net income) | - | 150.35% | 158.8% | 34.8% | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/14/19 | 3/19/20 | 3/18/21 | 3/23/22 | 3/15/23 | 3/14/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | 64,693 | 71,962 |
| Net Cash position 1 | 61,732 | 83,242 | 117,064 | 108,325 | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | 6.222 x | 7.31 x |
| Free Cash Flow 1 | -15,761 | 4,454 | 23,254 | 4,955 | -150,411 | -914 |
| ROE (net income / shareholders' equity) | 7.51% | 2.16% | 10.4% | 9.14% | -0.27% | 1.92% |
| ROA (Net income/ Total Assets) | 3.69% | 1.12% | 5.06% | 2.09% | 0.18% | -0.07% |
| Assets 1 | 269,113 | 264,172 | 289,251 | 680,869 | -214,629 | -6,304,848 |
| Book Value Per Share 2 | 14,640 | 14,987 | 16,656 | 18,577 | 20,481 | 20,967 |
| Cash Flow per Share 2 | 2,108 | 1,830 | 4,177 | 5,830 | 4,555 | 3,120 |
| Capex 1 | 651 | 518 | 1,169 | 1,255 | 170,947 | 1,440 |
| Capex / Sales | 0.76% | 0.61% | 1.1% | 1.19% | 127.53% | 1.18% |
| Announcement Date | 3/14/19 | 3/19/20 | 3/18/21 | 3/23/22 | 3/15/23 | 3/14/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -19.18% | 77.01M | |
| -3.04% | 26.67B | |
| +25.57% | 24.36B | |
| +9.72% | 2.62B | |
| +97.09% | 2.04B | |
| -17.81% | 1.96B | |
| +13.59% | 1.47B | |
| -49.57% | 1.4B | |
| -13.93% | 1.34B | |
| +4.08% | 1.3B |
- Stock Market
- Equities
- A123420 Stock
- Financials Wemade Play Co., Ltd.