Loading...
XKRX
112040
Market cap596mUSD
May 23, Last price  
24,350.00KRW
1D
-1.02%
1Q
-37.56%
Jan 2017
9.19%
IPO
-53.97%
Name

Wemade Co Ltd

Chart & Performance

D1W1MN
P/E
4.32
P/S
1.14
EPS
5,632.86
Div Yield, %
—
Shrs. gr., 5y
-2.40%
Rev. gr., 5y
44.33%
Revenues
711.87b
+17.62%
119,898,037,250227,436,862,950162,687,307,990126,588,304,320107,978,511,100109,568,498,519127,075,870,093113,648,123,517126,704,859,703334,983,131,724463,491,566,220605,252,428,314711,871,164,000
Net income
188.42b
P
-3,963,111,380134,487,270211,812,134,880-107,345,044,071-70,955,208,0429,737,361,050-13,228,109,014-10,003,777,469-6,945,089,184306,690,038,870-185,426,022,655-200,451,082,594188,419,075,520
CFO
-80.21b
L+679.47%
5,974,993,07015,616,626,790-8,973,598,970-4,205,733,19610,098,262,942-8,164,360,848-40,537,594,386-43,123,830,140-14,883,035,40494,395,580,798-37,019,525,545-10,289,938,210-80,206,752,360
Dividend
Dec 27, 2023750 KRW/sh
Earnings
Aug 04, 2025

Profile

Wemade Co.,Ltd. develops and publishes mobile and online games worldwide. It also engages in the licensing of intellectual property rights. The company was founded in 2000 and is based in Seongnam, South Korea.
URL
https://corp.wemade.com/
IPO date
Dec 18, 2009
Employees
Domiciled in
KR
Incorporated in
KR

Valuation

Title
KRW in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
711,871,164
17.62%
605,252,428
30.59%
463,491,566
38.36%
Cost of revenue
438,789,090
440,251,181
372,478,901
Unusual Expense (Income)
NOPBT
273,082,074
165,001,247
91,012,665
NOPBT Margin
38.36%
27.26%
19.64%
Operating Taxes
(25,679,607)
46,561,624
4,060,755
Tax Rate
28.22%
4.46%
NOPAT
298,761,681
118,439,623
86,951,910
Net income
188,419,076
-194.00%
(200,451,083)
8.10%
(185,426,023)
-160.46%
Dividends
(60,345)
(25,087,499)
(21,692,885)
Dividend yield
0.01%
1.23%
2.07%
Proceeds from repurchase of equity
(12,378)
3,489,957
BB yield
0.00%
-0.33%
Debt
Debt current
173,104,284
36,352,302
44,275,960
Long-term debt
14,312,372
125,100,220
129,267,903
Deferred revenue
611,944
Other long-term liabilities
8,048,205
15,549,546
19,476,498
Net debt
(557,051,691)
(841,913,749)
(819,364,908)
Cash flow
Cash from operating activities
(80,206,752)
(10,289,938)
(37,019,526)
CAPEX
(1,542,841)
(7,012,718)
(9,375,439)
Cash from investing activities
54,640,120
85,466,376
(126,270,634)
Cash from financing activities
(25,489,008)
(27,792,079)
162,212,145
FCF
147,985,848
171,961,195
342,780,107
Balance
Cash
329,155,601
338,620,274
312,895,866
Long term investments
415,312,747
664,745,998
680,012,905
Excess cash
708,874,790
973,103,650
969,734,192
Stockholders' equity
622,447,466
184,687,012
400,017,075
Invested Capital
(7,171,646)
394,002,923
295,243,860
ROIC
154.47%
34.37%
37.87%
ROCE
25.58%
29.22%
12.55%
EV
Common stock shares outstanding
29,050
33,456
33,295
Price
35,150.00
-42.28%
60,900.00
93.03%
31,550.00
-82.27%
Market cap
1,021,111,964
-49.88%
2,037,454,383
93.96%
1,050,451,760
-82.56%
EV
866,577,298
1,347,535,685
403,799,812
EBITDA
293,919,456
185,967,486
109,687,023
EV/EBITDA
2.95
7.25
3.68
Interest
15,040,710
11,699,492
7,151,153
Interest/NOPBT
5.51%
7.09%
7.86%