D&C MEDIA CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 25,150 KRW | +0.60% |
|
+2.03% | +0.20% |
| Mar. 25 | D&C Media Co.,Ltd.'s Equity Buyback Plan Extended till September 25, 2024. | CI |
| 2023 | D&C Media Co.,Ltd. completed the acquisition of D&C Webtoon Biz Co., Ltd. | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 235,422 | 449,336 | 504,623 | 275,542 | 311,095 | 312,647 | - | - |
| Enterprise Value (EV) 2 | 270.4 | 402.5 | 457.9 | 275.5 | 264.2 | 252.7 | 241.7 | 230.9 |
| P/E ratio | - | 41.3 x | 32.5 x | 45.9 x | 77 x | 22.6 x | 19.4 x | 26.6 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 5.59 x | 7.78 x | 7.48 x | 4.5 x | 5.15 x | 3.54 x | 3.43 x | 3.26 x |
| EV / Revenue | 6.42 x | 6.97 x | 6.79 x | 4.5 x | 4.38 x | 2.86 x | 2.66 x | 2.41 x |
| EV / EBITDA | 34.2 x | 29.9 x | 27.8 x | 33.9 x | 47 x | 14.4 x | 15.3 x | 14.9 x |
| EV / FCF | 62.4 x | 34.4 x | 35.8 x | - | 58.7 x | 17.6 x | 21 x | 18.5 x |
| FCF Yield | 1.6% | 2.91% | 2.79% | - | 1.7% | 5.68% | 4.76% | 5.39% |
| Price to Book | 5.75 x | 8.68 x | 7.26 x | - | 3.9 x | 3.33 x | 2.83 x | 2.43 x |
| Nbr of stocks (in thousands) | 12,104 | 12,210 | 12,204 | 12,192 | 12,394 | 12,431 | - | - |
| Reference price 3 | 19,450 | 36,800 | 41,350 | 22,600 | 25,100 | 25,150 | 25,150 | 25,150 |
| Announcement Date | 2/11/20 | 2/24/21 | 2/8/22 | 2/14/23 | 2/14/24 | - | - | - |
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 | 42.14 | 57.73 | 67.42 | 61.21 | 60.37 | 88.43 | 91.03 | 95.93 |
| EBITDA 1 | 7.914 | 13.45 | 16.48 | 8.129 | 5.627 | 17.6 | 15.8 | 15.55 |
| EBIT 1 | 7.914 | 13.15 | 15.15 | 5.86 | 3.487 | 16.77 | 17.43 | 19.93 |
| Operating Margin | 18.78% | 22.77% | 22.46% | 9.57% | 5.78% | 18.96% | 19.15% | 20.78% |
| Earnings before Tax (EBT) 1 | - | 13.73 | 19.5 | 6.953 | 4.13 | 17.23 | 18.6 | 20.47 |
| Net income 1 | 4.852 | 10.87 | 15.11 | 5.764 | 3.889 | 13.63 | 16.2 | 11.7 |
| Net margin | 11.51% | 18.82% | 22.41% | 9.42% | 6.44% | 15.42% | 17.8% | 12.2% |
| EPS 2 | - | 890.0 | 1,271 | 492.0 | 326.0 | 1,114 | 1,299 | 947.0 |
| Free Cash Flow 3 | 4,334 | 11,714 | 12,781 | - | 4,503 | 14,350 | 11,500 | 12,450 |
| FCF margin | 10,285.91% | 20,290.01% | 18,956.5% | - | 7,458.49% | 16,226.91% | 12,632.74% | 12,977.76% |
| FCF Conversion (EBITDA) | 54,769.63% | 87,102.16% | 77,576.39% | - | 80,019.08% | 81,534.09% | 72,784.81% | 80,064.31% |
| FCF Conversion (Net income) | 89,332.66% | 107,791.9% | 84,581.08% | - | 115,793.7% | 105,256.75% | 70,987.65% | 106,410.26% |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 2/11/20 | 2/24/21 | 2/8/22 | 2/14/23 | 2/14/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 15.78 | 17.52 | 13.65 | 16.18 | 13.87 | 16.14 | 15.46 | 15 | 13.77 | 26 | 25 | 24 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 2.898 | 2.86 | 0.7891 | 1.29 | 0.9202 | 0.8804 | 1.167 | 1.144 | 0.2951 | 6 | 5 | 5 |
| Operating Margin | 18.37% | 16.33% | 5.78% | 7.98% | 6.63% | 5.45% | 7.55% | 7.62% | 2.14% | 23.08% | 20% | 20.83% |
| Earnings before Tax (EBT) | 2.803 | 3.037 | 1.082 | 1.719 | 1.116 | 1.296 | 1.227 | 1.347 | - | - | - | - |
| Net income 1 | 2.75 | 2.203 | 1.171 | 1.344 | 1.416 | 0.9078 | 1.044 | 1.027 | 1.018 | 5 | 4 | 4 |
| Net margin | 17.43% | 12.58% | 8.58% | 8.31% | 10.2% | 5.62% | 6.75% | 6.85% | 7.39% | 19.23% | 16% | 16.67% |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/8/22 | 5/13/22 | 8/12/22 | 11/14/22 | 2/14/23 | 5/15/23 | 8/14/23 | 11/14/23 | 2/14/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 35 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 46.8 | 46.7 | - | 46.9 | 59.9 | 70.9 | 81.7 |
| Leverage (Debt/EBITDA) | 4.424 x | - | - | - | - | - | - | - |
| Free Cash Flow 2 | 4,334 | 11,714 | 12,781 | - | 4,503 | 14,350 | 11,500 | 12,450 |
| ROE (net income / shareholders' equity) | 12.4% | 23.2% | 25% | 7.9% | 4.94% | 15.9% | 15.6% | 14.6% |
| ROA (Net income/ Total Assets) | 10% | 18.5% | 20.4% | - | 4.11% | 12.3% | 10.2% | 8.75% |
| Assets 1 | 48.54 | 58.59 | 74.03 | - | 94.52 | 111.3 | 158.8 | 133.7 |
| Book Value Per Share 3 | 3,383 | 4,239 | 5,699 | - | 6,441 | 7,563 | 8,898 | 10,366 |
| Cash Flow per Share 3 | - | 1,014 | 1,051 | - | - | 1,360 | 1,972 | 2,526 |
| Capex 1 | 0.7 | 0.67 | 0.24 | - | 0.18 | 0.2 | 0.2 | 0.2 |
| Capex / Sales | 1.66% | 1.16% | 0.35% | - | 0.29% | 0.23% | 0.22% | 0.21% |
| Announcement Date | 2/11/20 | 2/24/21 | 2/8/22 | 2/14/23 | 2/14/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
25,150
KRW
Average target price
33,667
KRW
Spread / Average Target
+33.86%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +0.20% | 226M | |
| +18.23% | 3.13B | |
| +3.87% | 2.62B | |
| -1.44% | 2.27B | |
| -22.50% | 2B | |
| -28.05% | 1.98B | |
| -10.79% | 1.7B | |
| -30.94% | 1.48B | |
| +1.54% | 1.38B | |
| -0.34% | 1.04B |
- Stock Market
- Equities
- A263720 Stock
- Financials D&C Media Co.,Ltd.
