Wemade Co.,Ltd.

KOSDAQ:A112040 Stock Report

Market Cap: ₩1.2t

WemadeLtd Valuation

Is A112040 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Sales vs Peers

  • Price-To-Sales vs Industry

  • Price-To-Sales vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of A112040 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: A112040 (₩36150) is trading below our estimate of fair value (₩52015.06)

Significantly Below Fair Value: A112040 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for A112040?

Key metric: As A112040 is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for A112040. This is calculated by dividing A112040's market cap by their current revenue.
What is A112040's PS Ratio?
PS Ratio1.8x
Sales₩663.58b
Market Cap₩1.22t

Price to Sales Ratio vs Peers

How does A112040's PS Ratio compare to its peers?

The above table shows the PS ratio for A112040 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PSEstimated GrowthMarket Cap
Peer Average2.6x
A225570 NEXON Games
3.5x13.1%₩870.0b
A293490 Kakao Games
1.5x9.5%₩1.4t
A181710 NHN
0.3x8.2%₩608.0b
A263750 Pearl Abyss
5x23.7%₩1.7t
A112040 WemadeLtd
1.8x12.2%₩1.2t

Price-To-Sales vs Peers: A112040 is good value based on its Price-To-Sales Ratio (1.8x) compared to the peer average (2.6x).

Price to Sales Ratio vs Industry

How does A112040's PS Ratio compare vs other companies in the KR Entertainment Industry?

6 CompaniesPrice / SalesEstimated GrowthMarket Cap
A035760 CJ ENM
0.3x7.6%US$852.09m
A181710 NHN
0.3x8.2%US$420.76m
A036420 ContentreeJoongAng
0.2x10.0%US$121.36m
A051780 CUROHOLDINGS
0.2xn/aUS$10.10m
A112040 1.8xIndustry Avg. 1.5xNo. of Companies10PS01.22.43.64.86+
6 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Sales vs Industry: A112040 is expensive based on its Price-To-Sales Ratio (1.8x) compared to the KR Entertainment industry average (1.5x).

Price to Sales Ratio vs Fair Ratio

What is A112040's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

A112040 PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio1.8x
Fair PS Ratio2x

Price-To-Sales vs Fair Ratio: A112040 is good value based on its Price-To-Sales Ratio (1.8x) compared to the estimated Fair Price-To-Sales Ratio (2x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst A112040 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current₩36,150.00
₩48,500.00
+34.2%
12.8%₩53,000.00₩38,000.00n/a4
Dec ’25₩45,500.00
₩48,500.00
+6.6%
12.8%₩53,000.00₩38,000.00n/a4
Nov ’25₩38,400.00
₩44,333.33
+15.5%
11.1%₩50,000.00₩38,000.00n/a3
Oct ’25₩34,000.00
₩43,333.33
+27.5%
14.4%₩50,000.00₩35,000.00n/a3
Sep ’25₩33,300.00
₩48,000.00
+44.1%
20.3%₩62,000.00₩35,000.00n/a4
Aug ’25₩38,550.00
₩60,750.00
+57.6%
5.4%₩65,000.00₩56,000.00n/a4
Jul ’25₩43,400.00
₩63,250.00
+45.7%
8.0%₩70,000.00₩56,000.00n/a4
Jun ’25₩42,700.00
₩67,500.00
+58.1%
6.3%₩73,000.00₩62,000.00n/a4
May ’25₩47,300.00
₩74,250.00
+57.0%
13.5%₩90,000.00₩62,000.00n/a4
Apr ’25₩58,700.00
₩73,500.00
+25.2%
11.2%₩85,000.00₩62,000.00n/a4
Mar ’25₩46,550.00
₩69,750.00
+49.8%
6.9%₩75,000.00₩62,000.00n/a4
Feb ’25₩51,100.00
₩68,000.00
+33.1%
26.4%₩90,000.00₩40,000.00n/a4
Jan ’25₩60,900.00
₩66,666.67
+9.5%
30.8%₩90,000.00₩40,000.00n/a3
Dec ’24₩59,900.00
₩60,000.00
+0.2%
23.6%₩70,000.00₩40,000.00₩45,500.003
Nov ’24₩39,450.00
₩50,000.00
+26.7%
15.0%₩58,000.00₩40,000.00₩38,400.003
Oct ’24₩36,900.00
₩58,333.33
+58.1%
9.1%₩65,000.00₩52,000.00₩34,000.003
Sep ’24₩35,850.00
₩58,333.33
+62.7%
9.1%₩65,000.00₩52,000.00₩33,300.003
Aug ’24₩36,700.00
₩59,000.00
+60.8%
3.7%₩62,000.00₩57,000.00₩38,550.003
Jul ’24₩39,050.00
₩59,000.00
+51.1%
3.7%₩62,000.00₩57,000.00₩43,400.003
Jun ’24₩46,950.00
₩59,000.00
+25.7%
3.7%₩62,000.00₩57,000.00₩42,700.003
May ’24₩55,600.00
₩56,666.67
+1.9%
16.6%₩70,000.00₩50,000.00₩47,300.003
Apr ’24₩50,200.00
₩56,666.67
+12.9%
16.6%₩70,000.00₩50,000.00₩58,700.003
Mar ’24₩53,400.00
₩54,750.00
+2.5%
16.1%₩70,000.00₩49,000.00₩46,550.004
Feb ’24₩38,050.00
₩64,000.00
+68.2%
23.4%₩90,000.00₩49,000.00₩51,100.005
Jan ’24₩31,550.00
₩64,000.00
+102.9%
23.4%₩90,000.00₩49,000.00₩60,900.005
Dec ’23₩38,000.00
₩64,000.00
+68.4%
23.4%₩90,000.00₩49,000.00₩59,900.005

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/21 08:38
End of Day Share Price 2024/12/20 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Wemade Co.,Ltd. is covered by 25 analysts. 5 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Justin LeeBNP Paribas Securities (Asia)
Howon RimCGS International
Irene ChoCitigroup Inc