WYSIWYG STUDIOS CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,290 KRW | +2.69% |
|
+6.02% | -39.58% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 1,692,302 | 736,202 | 642,147 | 387,999 | - |
| Enterprise Value (EV) 2 | 1,618 | 748.5 | 642.1 | 437.1 | 429.2 |
| P/E ratio | -174 x | -47.5 x | - | 18.5 x | 11.6 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | 14 x | 3.96 x | 3.57 x | 1.23 x | 1.07 x |
| EV / Revenue | 13.4 x | 4.03 x | 3.57 x | 1.38 x | 1.18 x |
| EV / EBITDA | 336 x | -71.9 x | - | 14.5 x | 10 x |
| EV / FCF | -153 x | -28.5 x | - | 151 x | 20.6 x |
| FCF Yield | -0.65% | -3.51% | - | 0.66% | 4.85% |
| Price to Book | 8.78 x | 4.08 x | - | 1.81 x | 1.58 x |
| Nbr of stocks (in thousands) | 170,081 | 170,713 | 169,432 | 169,432 | - |
| Reference price 3 | 9,950 | 4,312 | 3,790 | 2,290 | 2,290 |
| Announcement Date | 2/18/22 | 2/10/23 | 2/6/24 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | 121.2 | 185.9 | 179.8 | 316.2 | 363.1 |
| EBITDA 1 | 4.82 | -10.42 | - | 30.1 | 42.9 |
| EBIT 1 | -3.879 | -24.24 | -25.01 | 16.1 | 27.8 |
| Operating Margin | -3.2% | -13.04% | -13.91% | 5.09% | 7.66% |
| Earnings before Tax (EBT) 1 | -16.46 | -24.83 | 25.89 | 24 | 39.3 |
| Net income 1 | -16.82 | -15.56 | 16.65 | 21.2 | 33.6 |
| Net margin | -13.88% | -8.37% | 9.26% | 6.7% | 9.25% |
| EPS 2 | -57.25 | -90.75 | - | 124.0 | 197.0 |
| Free Cash Flow 3 | -10,579 | -26,252 | - | 2,900 | 20,800 |
| FCF margin | -8,731.55% | -14,118.13% | - | 917.14% | 5,728.45% |
| FCF Conversion (EBITDA) | - | - | - | 9,634.55% | 48,484.85% |
| FCF Conversion (Net income) | - | - | - | 13,679.25% | 61,904.76% |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 2/18/22 | 2/10/23 | 2/6/24 | - | - |
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 Q2 | 2023 Q3 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 32.67 | 54.74 | 31.18 | 46.26 | 43.95 | 64.55 | 62.41 | 37.8 |
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT 1 | -2.742 | -0.4055 | -9.256 | -4.934 | -1.615 | -8.433 | -1.149 | -8.29 |
| Operating Margin | -8.39% | -0.74% | -29.69% | -10.66% | -3.67% | -13.07% | -1.84% | -21.93% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
| Net income 1 | -5.966 | -1.873 | - | -6.069 | 2.819 | -6.32 | - | 8.671 |
| Net margin | -18.26% | -3.42% | - | -13.12% | 6.41% | -9.79% | - | 22.94% |
| EPS | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 11/12/21 | 2/18/22 | 5/12/22 | 8/12/22 | 11/10/22 | 2/10/23 | 8/14/23 | 11/13/23 |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt 1 | - | 12.3 | - | 49.1 | 41.2 |
| Net Cash position 1 | 74.1 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | -1.185 x | - | 1.631 x | 0.9604 x |
| Free Cash Flow 2 | -10,579 | -26,252 | - | 2,900 | 20,800 |
| ROE (net income / shareholders' equity) | -9.39% | -10.9% | 6.41% | 10.3% | 14.5% |
| ROA (Net income/ Total Assets) | -3.06% | -4.12% | - | 4.9% | 7.2% |
| Assets 1 | 549.6 | 377.3 | - | 432.7 | 466.7 |
| Book Value Per Share 3 | 1,133 | 1,056 | - | 1,265 | 1,451 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | 7.46 | - | 7.5 | 7.5 |
| Capex / Sales | - | 4.01% | - | 2.37% | 2.07% |
| Announcement Date | 2/18/22 | 2/10/23 | 2/6/24 | - | - |
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
1
Last Close Price
2,290
KRW
Average target price
4,200
KRW
Spread / Average Target
+83.41%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -39.58% | 283M | |
| +11.55% | 7.99B | |
| -10.71% | 5.83B | |
| +6.40% | 5.45B | |
| +3.96% | 4.53B | |
| +11.83% | 4.31B | |
| +10.06% | 3.62B | |
| -3.35% | 3.06B | |
| +15.03% | 2.95B | |
| +34.41% | 2.04B |
- Stock Market
- Equities
- A299900 Stock
- Financials Wysiwyg Studios Co., Ltd.
