End-of-day quote
Korea S.E.
06:00:00 2024-05-02 pm EDT
|
5-day change
|
1st Jan Change
|
32,850
KRW
|
+2.98%
|
|
+6.83%
|
-15.23%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,250,513
|
3,178,988
|
8,457,450
|
2,570,540
|
2,380,002
|
2,017,628
|
-
|
-
|
Enterprise Value (EV)
2 |
2,007
|
2,892
|
43,304
|
2,409
|
2,380
|
1,788
|
1,667
|
1,605
|
P/E ratio
|
14.5
x
|
31.9
x
|
142
x
|
-59.8
x
|
156
x
|
-1,551
x
|
17.1
x
|
13.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
4.18
x
|
6.5
x
|
20.9
x
|
6.66
x
|
7.14
x
|
6.18
x
|
3.45
x
|
3.16
x
|
EV / Revenue
|
3.73
x
|
5.92
x
|
107
x
|
6.25
x
|
7.14
x
|
5.47
x
|
2.85
x
|
2.51
x
|
EV / EBITDA
|
11.8
x
|
16.1
x
|
643
x
|
57.3
x
|
245
x
|
252
x
|
10.5
x
|
6.68
x
|
EV / FCF
|
15.8
x
|
22.1
x
|
2,542
x
|
-51.9
x
|
-
|
59.4
x
|
13.3
x
|
9.12
x
|
FCF Yield
|
6.33%
|
4.52%
|
0.04%
|
-1.93%
|
-
|
1.68%
|
7.54%
|
11%
|
Price to Book
|
3.82
x
|
4.92
x
|
11.8
x
|
3.68
x
|
-
|
2.86
x
|
2.32
x
|
2.16
x
|
Nbr of stocks (in thousands)
|
60,759
|
61,064
|
61,153
|
61,276
|
61,419
|
61,419
|
-
|
-
|
Reference price
3 |
37,040
|
52,060
|
138,300
|
41,950
|
38,750
|
32,850
|
32,850
|
32,850
|
Announcement Date
|
3/9/20
|
2/16/21
|
2/15/22
|
2/14/23
|
2/15/24
|
-
|
-
|
-
|
1KRW in Million2KRW in Billions3KRW Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
538.9
|
488.8
|
403.8
|
385.7
|
333.5
|
326.7
|
585.5
|
639.4
|
EBITDA
1 |
169.5
|
179.2
|
67.39
|
42.02
|
9.699
|
7.092
|
158.7
|
240.3
|
EBIT
1 |
152.1
|
157.3
|
43.04
|
16.38
|
-16.35
|
-19.53
|
127.5
|
179.9
|
Operating Margin
|
28.22%
|
32.18%
|
10.66%
|
4.25%
|
-4.9%
|
-5.98%
|
21.77%
|
28.13%
|
Earnings before Tax (EBT)
1 |
182.8
|
142
|
79.13
|
-55.8
|
22.14
|
-1.971
|
161.2
|
293
|
Net income
1 |
158.1
|
99.25
|
61.11
|
-43
|
15.38
|
3.018
|
125
|
235.6
|
Net margin
|
29.34%
|
20.31%
|
15.13%
|
-11.15%
|
4.61%
|
0.92%
|
21.34%
|
36.84%
|
EPS
2 |
2,559
|
1,631
|
971.0
|
-702.0
|
248.0
|
-21.18
|
1,918
|
2,483
|
Free Cash Flow
3 |
127,004
|
130,776
|
17,037
|
-46,395
|
-
|
30,125
|
125,670
|
176,000
|
FCF margin
|
23,566.87%
|
26,756.16%
|
4,219.38%
|
-12,029.36%
|
-
|
9,220.59%
|
21,464.3%
|
27,525.14%
|
FCF Conversion (EBITDA)
|
74,948.92%
|
72,974.84%
|
25,283.34%
|
-
|
-
|
424,779.78%
|
79,177.17%
|
73,240.71%
|
FCF Conversion (Net income)
|
80,312.34%
|
131,760.05%
|
27,881.77%
|
-
|
-
|
998,276.83%
|
100,575.16%
|
74,707.19%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/9/20
|
2/16/21
|
2/15/22
|
2/14/23
|
2/15/24
|
-
|
-
|
-
|
1KRW in Billions2KRW3KRW in Million 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 |
96.4
|
118
|
91.43
|
94.03
|
97.27
|
103
|
85.76
|
78.36
|
84.93
|
84.44
|
79.1
|
79.34
|
81.24
|
82.08
|
209.4
|
EBITDA
1 |
16.55
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.238
|
2.087
|
-1.002
|
2.909
|
-2.086
|
-
|
EBIT
1 |
10.22
|
25.72
|
5.176
|
-4.209
|
11.96
|
3.454
|
1.094
|
-14.1
|
2.135
|
-5.474
|
-3.419
|
-7.182
|
-4.333
|
20.7
|
45.2
|
Operating Margin
|
10.61%
|
21.8%
|
5.66%
|
-4.48%
|
12.29%
|
3.35%
|
1.28%
|
-18%
|
2.51%
|
-6.48%
|
-4.32%
|
-9.05%
|
-5.33%
|
25.22%
|
21.59%
|
Earnings before Tax (EBT)
1 |
33.03
|
18
|
6.332
|
15.71
|
29.92
|
-107.8
|
13.58
|
-5.15
|
22.89
|
-9.062
|
0.7
|
-1.333
|
2.133
|
-10.53
|
45.9
|
Net income
1 |
26.8
|
10.8
|
5.803
|
32.04
|
21.33
|
-102.2
|
9.394
|
-4.434
|
14.96
|
-4.418
|
1.6
|
0.65
|
1.733
|
4.85
|
34.4
|
Net margin
|
27.81%
|
9.15%
|
6.35%
|
34.07%
|
21.93%
|
-99.24%
|
10.95%
|
-5.66%
|
17.61%
|
-5.23%
|
2.02%
|
0.82%
|
2.13%
|
5.91%
|
16.43%
|
EPS
2 |
438.0
|
148.0
|
95.00
|
523.0
|
348.0
|
-1,668
|
153.0
|
-72.00
|
242.0
|
-75.00
|
121.6
|
-10.90
|
74.50
|
15.81
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/9/21
|
2/15/22
|
5/13/22
|
8/11/22
|
11/9/22
|
2/14/23
|
5/11/23
|
8/10/23
|
11/9/23
|
2/15/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
34,846
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
243
|
287
|
-
|
161
|
-
|
229
|
351
|
412
|
Leverage (Debt/EBITDA)
|
-
|
-
|
517.1
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
127,004
|
130,776
|
17,037
|
-46,395
|
-
|
30,125
|
125,670
|
176,000
|
ROE (net income / shareholders' equity)
|
31.7%
|
16.2%
|
9%
|
-5.79%
|
2.16%
|
0.21%
|
14.2%
|
14%
|
ROA (Net income/ Total Assets)
|
20%
|
11.3%
|
5.27%
|
-3.33%
|
-
|
0.17%
|
7.66%
|
10.8%
|
Assets
1 |
789.7
|
881.7
|
1,160
|
1,290
|
-
|
1,752
|
1,630
|
2,181
|
Book Value Per Share
3 |
9,684
|
10,583
|
11,759
|
11,412
|
-
|
11,467
|
14,186
|
15,177
|
Cash Flow per Share
3 |
2,653
|
2,546
|
1,054
|
777.0
|
-
|
-513.0
|
2,754
|
1,396
|
Capex
1 |
37
|
26.7
|
47.4
|
93.9
|
-
|
29.6
|
37.3
|
48
|
Capex / Sales
|
6.86%
|
5.45%
|
11.74%
|
24.36%
|
-
|
9.07%
|
6.36%
|
7.51%
|
Announcement Date
|
3/9/20
|
2/16/21
|
2/15/22
|
2/14/23
|
2/15/24
|
-
|
-
|
-
|
1KRW in Billions2KRW in Million3KRW Last Close Price
32,850
KRW Average target price
40,100
KRW Spread / Average Target +22.07% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.23% | 1.49B | | +10.58% | 66.4B | | -3.87% | 13.56B | | +29.65% | 8.56B | | +6.90% | 6.71B | | -11.22% | 5.08B | | +21.53% | 4.83B | | -9.30% | 4.76B | | -2.58% | 3.42B | | +5.83% | 3.09B |
Internet Gaming
|