Loading...
XKRX112040
Market cap844mUSD
Dec 24, Last price  
36,800.00KRW
1D
0.41%
1Q
5.75%
Jan 2017
65.02%
IPO
-30.43%
Name

Wemade Co Ltd

Chart & Performance

D1W1MN
XKRX:112040 chart
P/E
—
P/S
2.03
EPS
—
Div Yield, %
2.04%
Shrs. gr., 5y
0.23%
Rev. gr., 5y
36.64%
Revenues
605.25b
+30.59%
119,898,037,250227,436,862,950162,687,307,990126,588,304,320107,978,511,100109,568,498,519127,075,870,093113,648,123,517126,704,859,703334,983,131,724463,491,566,220605,252,428,314
Net income
-200.45b
L+8.10%
-3,963,111,380134,487,270211,812,134,880-107,345,044,071-70,955,208,0429,737,361,050-13,228,109,014-10,003,777,469-6,945,089,184306,690,038,870-185,426,022,655-200,451,082,594
CFO
-10.29b
L-72.20%
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
Dividend
Dec 27, 2023750 KRW/sh
Earnings
Feb 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
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
605,252,428
30.59%
463,491,566
38.36%
334,983,132
164.38%
Cost of revenue
440,251,181
372,478,901
166,591,327
Unusual Expense (Income)
NOPBT
165,001,247
91,012,665
168,391,805
NOPBT Margin
27.26%
19.64%
50.27%
Operating Taxes
46,561,624
4,060,755
83,729,867
Tax Rate
28.22%
4.46%
49.72%
NOPAT
118,439,623
86,951,910
84,661,938
Net income
(200,451,083)
8.10%
(185,426,023)
-160.46%
306,690,039
-4,515.93%
Dividends
(25,087,499)
(21,692,885)
(9,843,687)
Dividend yield
1.23%
2.07%
0.16%
Proceeds from repurchase of equity
(12,378)
3,489,957
2,177,844
BB yield
0.00%
-0.33%
-0.04%
Debt
Debt current
36,352,302
44,275,960
14,981,287
Long-term debt
125,100,220
129,267,903
26,053,641
Deferred revenue
611,944
478,000
Other long-term liabilities
15,549,546
19,476,498
2,031,500
Net debt
(841,913,749)
(819,364,908)
(734,289,704)
Cash flow
Cash from operating activities
(10,289,938)
(37,019,526)
94,395,581
CAPEX
(7,012,718)
(9,375,439)
(11,965,769)
Cash from investing activities
85,466,376
(126,270,634)
83,141,079
Cash from financing activities
(27,792,079)
162,212,145
48,830,979
FCF
171,961,195
342,780,107
104,214,615
Balance
Cash
338,620,274
312,895,866
292,539,798
Long term investments
664,745,998
680,012,905
482,784,834
Excess cash
973,103,650
969,734,192
758,575,475
Stockholders' equity
184,687,012
400,017,075
499,662,024
Invested Capital
394,002,923
295,243,860
163,988,399
ROIC
34.37%
37.87%
54.17%
ROCE
29.22%
12.55%
25.32%
EV
Common stock shares outstanding
33,456
33,295
33,852
Price
60,900.00
93.03%
31,550.00
-82.27%
177,900.00
824.16%
Market cap
2,037,454,383
93.96%
1,050,451,760
-82.56%
6,022,227,037
853.71%
EV
1,347,535,685
403,799,812
5,308,889,515
EBITDA
185,967,486
109,687,023
171,834,163
EV/EBITDA
7.25
3.68
30.90
Interest
11,699,492
7,151,153
982,940
Interest/NOPBT
7.09%
7.86%
0.58%