Wemade Max Co Ltd

Chart & Performance

D1W1MN

P/E

39.06

P/S

3.59

EPS

194.07

Div Yield, %

0.03%

Shrs. gr., 5y

—

Rev. gr., 5y

0.15%

Revenues

69.76b

-19.10%

Net income

6.41b

-74.64%

CFO

9.22b

-73.78%

URL

IPO date

Jun 03, 2009

Employees

Domiciled in

Incorporated in

Title KRW in thousands, except ratios and share amounts	FY	FY	FY	FY	FY
Title KRW in thousands, except ratios and share amounts	2023‑12	2022‑12	2021‑12	2020‑12	2019‑12
Income
Revenues	69,763,645 -19.10%	86,235,273 142.77%
Cost of revenue	26,368,577	27,038,815
Unusual Expense (Income)
NOPBT	43,395,068	59,196,458
NOPBT Margin	62.20%	68.65%
Operating Taxes	(4,166,501)	1,799,130
Tax Rate		3.04%
NOPAT	47,561,569	57,397,328
Net income	6,406,961 -74.64%	25,263,085 -2,072.25%
Dividends	(67,365)
Dividend yield	0.01%
Proceeds from repurchase of equity	(131)	(364,205)
BB yield	0.00%	0.12%
Debt
Debt current	2,147,237	1,471,005
Long-term debt	9,544,019	9,325,961
Deferred revenue		7,112,656
Other long-term liabilities	274,469	2
Net debt	(48,425,067)	(43,940,009)
Cash flow
Cash from operating activities	9,223,175	35,169,750
CAPEX	(2,198,829)	(614,059)
Cash from investing activities	(8,580,732)	(17,932,254)
Cash from financing activities	(2,017,353)	13,203,934
FCF	46,556,267	60,003,463
Balance
Cash	55,131,985	55,497,741
Long term investments	4,984,339	(760,766)
Excess cash	56,628,141	50,425,211
Stockholders' equity	6,428,520	(109,824,618)
Invested Capital	81,600,425	197,157,313
ROIC	34.12%	43.90%
ROCE	49.30%	65.60%
EV
Common stock shares outstanding	33,026	31,151
Price	14,000.00 46.14%	9,580.00 -79.35%
Market cap	462,358,036 54.93%	298,422,135 -58.33%
EV	437,386,442	273,861,563
EBITDA	46,709,669	61,460,808
EV/EBITDA	9.36	4.46
Interest	1,953,225	1,658,856
Interest/NOPBT	4.50%	2.80%