Valuation Update With 7 Day Price Move • 11h
Investor sentiment deteriorates as stock falls 15% After last week's 15% share price decline to ₩6,640, the stock trades at a forward P/E ratio of 10x. Average forward P/E is 7x in the Media industry in South Korea. Total loss to shareholders of 67% over the past three years. Valuation Update With 7 Day Price Move • Jun 24
Investor sentiment deteriorates as stock falls 19% After last week's 19% share price decline to ₩7,360, the stock trades at a forward P/E ratio of 11x. Average forward P/E is 7x in the Media industry in South Korea. Total loss to shareholders of 56% over the past three years. Buy Or Sell Opportunity • May 11
Now 21% undervalued after recent price drop Over the last 90 days, the stock has fallen 13% to ₩11,200. The fair value is estimated to be ₩14,243, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 15% over the last 3 years. Earnings per share has grown by 44%. Revenue is forecast to decline by 17% in 2 years. Earnings are forecast to decline by 40% in the next 2 years. Buy Or Sell Opportunity • Mar 23
Now 21% undervalued after recent price drop Over the last 90 days, the stock has fallen 7.1% to ₩11,450. The fair value is estimated to be ₩14,404, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 14% over the last 3 years. Earnings per share has grown by 40%. Revenue is forecast to decline by 19% in 2 years. Earnings are forecast to decline by 48% in the next 2 years. Tillkännagivande • Mar 14
D&C Media Co.,Ltd., Annual General Meeting, Mar 27, 2026 D&C Media Co.,Ltd., Annual General Meeting, Mar 27, 2026, at 09:01 Tokyo Standard Time. Location: conference room, guro-gu, seoul South Korea Buy Or Sell Opportunity • Mar 04
Now 26% undervalued after recent price drop Over the last 90 days, the stock has fallen 16% to ₩10,680. The fair value is estimated to be ₩14,404, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 14% over the last 3 years. Earnings per share has grown by 40%. Revenue is forecast to decline by 19% in 2 years. Earnings are forecast to decline by 48% in the next 2 years. Major Estimate Revision • Feb 28
Consensus EPS estimates fall by 11% The consensus outlook for earnings per share (EPS) in fiscal year 2026 has deteriorated. 2026 revenue forecast decreased from ₩75.1m to ₩70.1m. EPS estimate also fell from ₩760 per share to ₩673 per share. Net income forecast to shrink 40% next year vs 18% growth forecast for Media industry in South Korea . Consensus price target down from ₩19,500 to ₩17,000. Share price fell 5.3% to ₩11,930 over the past week. Buy Or Sell Opportunity • Feb 13
Now 22% undervalued after recent price drop Over the last 90 days, the stock has fallen 11% to ₩12,710. The fair value is estimated to be ₩16,309, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 14% over the last 3 years. Earnings per share has grown by 40%. Revenue is forecast to decline by 13% in 2 years. Earnings are forecast to decline by 44% in the next 2 years. New Risk • Feb 02
New minor risk - Market cap size The company's market capitalization is less than US$100m. Market cap: ₩144.2b (US$99.5m) This is considered a minor risk. Companies with a small market capitalization are most likely businesses that have not yet released a product to market or are simply a very small company without a wide reach. Either way, risk is elevated with these companies because there is a chance the product may not come to fruition or the company's addressable market or demand may not be as large as expected. In addition, if the company's size is the main factor, it is less likely to have many investors and analysts following it and scrutinizing its performance and outlook. Currently, the following risks have been identified for the company: Major Risk Earnings are forecast to decline by an average of 25% per year for the foreseeable future. Minor Risk Market cap is less than US$100m (₩144.2b market cap, or US$99.5m). Tillkännagivande • Jan 07
D&C Media Co.,Ltd. (KOSDAQ:A263720) announces an Equity Buyback for KRW 2,000 million worth of its shares. D&C Media Co.,Ltd. (KOSDAQ:A263720) announces a share repurchase program. Under the program, the company will repurchase up to KRW 2,000 million worth of its shares pursuant to a contract with SK Securities. The purpose of the program is enhancing shareholder value through stock price stabilization. The program will expire on January 5, 2027 As of January 6, 2026, the company had no shares in treasury within scope available for dividend and had no shares in treasury through other repurchase. Buy Or Sell Opportunity • Dec 08
Now 21% undervalued after recent price drop Over the last 90 days, the stock has fallen 22% to ₩12,550. The fair value is estimated to be ₩15,974, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 14% over the last 3 years. Earnings per share has grown by 40%. Revenue is forecast to decline by 13% in 2 years. Earnings are forecast to decline by 44% in the next 2 years. New Risk • Aug 29
New major risk - Earnings quality The company has a high level of non-cash earnings. Accrual ratio: 26% This is considered a major risk. Non-cash earnings can arise from many different things. However, if a company consistently has a high level of non-cash earnings, it may be a sign that they are recognizing revenue from customers before the full value of the sales are received as cash or they are not depreciating the value of their assets appropriately. These are practices that inflate earnings, while not providing a similar increase to cash flows. Companies in some select industries naturally have a high level of non-cash earnings and it is not a major concern. However, in the worst case scenario it can be an early sign of performance manipulation by management. Currently, the following risks have been identified for the company: Major Risks Earnings are forecast to decline by an average of 19% per year for the foreseeable future. High level of non-cash earnings (26% accrual ratio). Major Estimate Revision • Aug 22
Consensus EPS estimates increase by 34% The consensus outlook for earnings per share (EPS) in fiscal year 2025 has improved. 2025 revenue forecast increased from ₩81.4m to ₩82.4m. EPS estimate increased from ₩794 to ₩1,061 per share. Net income forecast to grow 14% next year vs 12% growth forecast for Media industry in South Korea. Consensus price target down from ₩24,000 to ₩19,500. Share price fell 8.0% to ₩16,010 over the past week. Valuation Update With 7 Day Price Move • Apr 09
Investor sentiment deteriorates as stock falls 15% After last week's 15% share price decline to ₩15,550, the stock trades at a forward P/E ratio of 20x. Average forward P/E is 9x in the Media industry in South Korea. Total loss to shareholders of 52% over the past three years. New Risk • Mar 26
New major risk - Revenue and earnings growth Earnings are forecast to decline by an average of 9.3% per year for the foreseeable future. This is considered a major risk. Ultimately, shareholders want to see a good return on their investment and that generally comes from sharing in the company's profits. If profits are expected to decline, then in most cases the share price will decline over time as well. In addition, if the company pays dividends it will also likely need to reduce or cut them, striking a dual blow to total shareholder returns. This is currently the only risk that has been identified for the company. Tillkännagivande • Mar 15
D&C Media Co.,Ltd., Annual General Meeting, Mar 28, 2025 D&C Media Co.,Ltd., Annual General Meeting, Mar 28, 2025, at 09:00 Tokyo Standard Time. Location: emerald room, guro-gu, seoul South Korea Price Target Changed • Feb 13
Price target decreased by 16% to ₩25,500 Down from ₩30,333, the current price target is an average from 2 analysts. New target price is 46% above last closing price of ₩17,420. Stock is down 38% over the past year. The company is forecast to post earnings per share of ₩876 for next year compared to ₩328 last year. Valuation Update With 7 Day Price Move • Jan 17
Investor sentiment deteriorates as stock falls 18% After last week's 18% share price decline to ₩18,600, the stock trades at a forward P/E ratio of 16x. Average forward P/E is 8x in the Media industry in South Korea. Total loss to shareholders of 46% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩21,588 per share. Valuation Update With 7 Day Price Move • Dec 16
Investor sentiment improves as stock rises 21% After last week's 21% share price gain to ₩20,600, the stock trades at a forward P/E ratio of 18x. Average forward P/E is 9x in the Media industry in South Korea. Total loss to shareholders of 47% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩21,520 per share. Buy Or Sell Opportunity • Dec 09
Now 20% undervalued Over the last 90 days, the stock has risen 1.2% to ₩17,000. The fair value is estimated to be ₩21,369, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has been flat over the last 3 years. Earnings per share has declined by 36%. Revenue is forecast to grow by 15% in 2 years. Earnings are forecast to grow by 68% in the next 2 years. Major Estimate Revision • Nov 23
Consensus EPS estimates fall by 19% The consensus outlook for earnings per share (EPS) in fiscal year 2024 has deteriorated. 2024 revenue forecast decreased from ₩87.0m to ₩84.7m. EPS estimate also fell from ₩1,079 per share to ₩876 per share. Net income forecast to grow 75% next year vs 24% growth forecast for Media industry in South Korea. Consensus price target down from ₩31,667 to ₩30,333. Share price rose 6.7% to ₩18,550 over the past week. Major Estimate Revision • Aug 21
Consensus EPS estimates fall by 11% The consensus outlook for earnings per share (EPS) in fiscal year 2024 has deteriorated. 2024 revenue forecast decreased from ₩92.5m to ₩87.0m. EPS estimate also fell from ₩1,210 per share to ₩1,079 per share. Net income forecast to grow 172% next year vs 13% growth forecast for Media industry in South Korea. Consensus price target down from ₩33,667 to ₩31,667. Share price fell 14% to ₩19,790 over the past week. Valuation Update With 7 Day Price Move • Aug 05
Investor sentiment deteriorates as stock falls 19% After last week's 19% share price decline to ₩18,820, the stock trades at a forward P/E ratio of 15x. Average forward P/E is 9x in the Media industry in South Korea. Total loss to shareholders of 59% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩23,828 per share. Buy Or Sell Opportunity • Aug 05
Now 21% undervalued after recent price drop Over the last 90 days, the stock has fallen 28% to ₩18,820. The fair value is estimated to be ₩23,828, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has been flat over the last 3 years. Earnings per share has declined by 46%. Revenue is forecast to grow by 44% in 2 years. Earnings are forecast to grow by 222% in the next 2 years. Buy Or Sell Opportunity • Jul 01
Now 8.4% overvalued The stock has been flat over the last 90 days, currently trading at ₩23,800. The fair value is estimated to be ₩21,952, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has been flat over the last 3 years. Earnings per share has declined by 46%. Revenue is forecast to grow by 33% in 2 years. Earnings are forecast to grow by 130% in the next 2 years. Buy Or Sell Opportunity • Jun 26
Now 21% overvalued after recent price rise Over the last 90 days, the stock has risen 11% to ₩26,100. The fair value is estimated to be ₩21,585, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has been flat over the last 3 years. Earnings per share has declined by 46%. Revenue is forecast to grow by 33% in 2 years. Earnings are forecast to grow by 130% in the next 2 years. Buy Or Sell Opportunity • May 13
Now 31% undervalued Over the last 90 days, the stock has risen 6.8% to ₩29,000. The fair value is estimated to be ₩41,981, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has been flat over the last 3 years. Earnings per share has declined by 41%. For the next 3 years, revenue is forecast to grow by 15% per annum. Earnings are also forecast to grow by 32% per annum over the same time period. Valuation Update With 7 Day Price Move • Apr 08
Investor sentiment deteriorates as stock falls 19% After last week's 19% share price decline to ₩22,000, the stock trades at a forward P/E ratio of 19x. Average forward P/E is 10x in the Media industry in South Korea. Total loss to shareholders of 46% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩42,705 per share. Major Estimate Revision • Mar 20
Consensus EPS estimates increase by 24% The consensus outlook for earnings per share (EPS) in fiscal year 2024 has improved. 2024 revenue forecast increased from ₩80.2m to ₩84.0m. EPS estimate increased from ₩934 to ₩1,155 per share. Net income forecast to grow 250% next year vs 43% growth forecast for Media industry in South Korea. Consensus price target of ₩30,000 unchanged from last update. Share price fell 9.6% to ₩22,950 over the past week. Price Target Changed • Mar 18
Price target increased by 21% to ₩30,000 Up from ₩24,750, the current price target is an average from 2 analysts. New target price is 22% above last closing price of ₩24,500. Stock is up 24% over the past year. The company is forecast to post earnings per share of ₩1,155 for next year compared to ₩328 last year. Reported Earnings • Mar 16
Full year 2023 earnings: EPS and revenues miss analyst expectations Full year 2023 results: EPS: ₩328 (down from ₩505 in FY 2022). Revenue: ₩60.4b (down 1.4% from FY 2022). Net income: ₩4.00b (down 35% from FY 2022). Profit margin: 6.6% (down from 10.0% in FY 2022). The decrease in margin was primarily driven by higher expenses. Revenue missed analyst estimates by 1.2%. Earnings per share (EPS) also missed analyst estimates by 3.3%. Revenue is forecast to grow 15% p.a. on average during the next 3 years, compared to a 6.0% growth forecast for the Media industry in South Korea. Over the last 3 years on average, earnings per share has fallen by 41% per year but the company’s share price has only fallen by 14% per year, which means it has not declined as severely as earnings. New Risk • Mar 14
New minor risk - Shareholder dilution The company's shareholders have been diluted in the past year. Increase in shares outstanding: 2.0% This is considered a minor risk. Shareholder dilution occurs when there is an increase in the number of shares on issue that is not proportionally distributed between all shareholders. Often due to the company raising equity capital or some options being converted into stock. All else being equal, if there are more shares outstanding then each existing share will be entitled to a lower proportion of the company's total earnings, thus reducing earnings per share (EPS). While dilution might not always result in lower EPS (like if the company is using the capital to fund an EPS accretive acquisition) in a lot cases it does, along with lower dividends per share and less voting power at shareholder meetings. Currently, the following risks have been identified for the company: Major Risk Share price has been highly volatile over the past 3 months (13% average weekly change). Minor Risks Profit margins are more than 30% lower than last year (7.2% net profit margin). Shareholders have been diluted in the past year (2.0% increase in shares outstanding). Valuation Update With 7 Day Price Move • Jan 31
Investor sentiment deteriorates as stock falls 19% After last week's 19% share price decline to ₩27,000, the stock trades at a forward P/E ratio of 34x. Average forward P/E is 9x in the Media industry in South Korea. Total loss to shareholders of 33% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩23,828 per share. Buying Opportunity • Dec 14
Now 23% undervalued Over the last 90 days, the stock is up 14%. The fair value is estimated to be ₩30,268, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has been flat over the last 3 years. Earnings per share has declined by 31%. Revenue is forecast to grow by 54% in 2 years. Earnings is forecast to grow by 200% in the next 2 years. Valuation Update With 7 Day Price Move • Dec 07
Investor sentiment improves as stock rises 21% After last week's 21% share price gain to ₩27,700, the stock trades at a forward P/E ratio of 34x. Average forward P/E is 8x in the Media industry in South Korea. Total loss to shareholders of 21% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩30,627 per share. Buying Opportunity • Nov 27
Now 23% undervalued Over the last 90 days, the stock is up 33%. The fair value is estimated to be ₩30,046, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 4.3% over the last 3 years. Earnings per share has declined by 20%. Revenue is forecast to grow by 47% in 2 years. Earnings is forecast to grow by 171% in the next 2 years. New Risk • Nov 08
New minor risk - Share price stability The company's share price has been volatile over the past 3 months. It is more volatile than 75% of South Korean stocks, typically moving 9.4% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Minor Risks Share price has been volatile over the past 3 months (9.4% average weekly change). Profit margins are more than 30% lower than last year (7.6% net profit margin). Valuation Update With 7 Day Price Move • Nov 08
Investor sentiment improves as stock rises 33% After last week's 33% share price gain to ₩23,700, the stock trades at a forward P/E ratio of 30x. Average forward P/E is 8x in the Media industry in South Korea. Total loss to shareholders of 24% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩39,992 per share. Valuation Update With 7 Day Price Move • Oct 12
Investor sentiment improves as stock rises 16% After last week's 16% share price gain to ₩21,350, the stock trades at a forward P/E ratio of 27x. Average forward P/E is 8x in the Media industry in South Korea. Total loss to shareholders of 40% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩38,279 per share. Price Target Changed • Aug 14
Price target decreased by 7.2% to ₩22,050 Down from ₩23,750, the current price target is an average from 2 analysts. New target price is 17% above last closing price of ₩18,780. Stock is down 18% over the past year. The company is forecast to post earnings per share of ₩557 for next year compared to ₩505 last year. Valuation Update With 7 Day Price Move • Jul 26
Investor sentiment deteriorates as stock falls 15% After last week's 15% share price decline to ₩17,150, the stock trades at a forward P/E ratio of 23x. Average forward P/E is 8x in the Media industry in South Korea. Total loss to shareholders of 53% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩30,221 per share. Valuation Update With 7 Day Price Move • Jul 06
Investor sentiment improves as stock rises 16% After last week's 16% share price gain to ₩19,200, the stock trades at a forward P/E ratio of 26x. Average forward P/E is 9x in the Media industry in South Korea. Total loss to shareholders of 45% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩30,640 per share. Major Estimate Revision • May 03
Consensus EPS estimates fall by 16% The consensus outlook for earnings per share (EPS) in fiscal year 2023 has deteriorated. 2023 revenue forecast decreased from ₩75.0m to ₩74.0m. EPS estimate also fell from ₩986 per share to ₩829 per share. Net income forecast to grow 63% next year vs 23% growth forecast for Media industry in South Korea. Consensus price target up from ₩23,750 to ₩24,750. Share price was steady at ₩18,860 over the past week. Reported Earnings • Mar 18
Full year 2022 earnings: EPS and revenues miss analyst expectations Full year 2022 results: EPS: ₩505 (down from ₩1,278 in FY 2021). Revenue: ₩61.2b (down 9.2% from FY 2021). Net income: ₩6.15b (down 61% from FY 2021). Profit margin: 10.0% (down from 23% in FY 2021). The decrease in margin was primarily driven by lower revenue. Revenue missed analyst estimates by 3.6%. Earnings per share (EPS) also missed analyst estimates by 5.0%. Revenue is forecast to grow 21% p.a. on average during the next 2 years, compared to a 6.6% growth forecast for the Media industry in South Korea. Over the last 3 years on average, earnings per share has increased by 6% per year and the company’s share price has also increased by 6% per year. Buying Opportunity • Jan 06
Now 21% undervalued Over the last 90 days, the stock is up 72%. The fair value is estimated to be ₩30,209, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 17% over the last 3 years. Earnings per share has grown by 19%. Revenue is forecast to grow by 40% in 2 years. Earnings is forecast to grow by 101% in the next 2 years. Valuation Update With 7 Day Price Move • Jan 04
Investor sentiment improved over the past week After last week's 15% share price gain to ₩26,500, the stock trades at a forward P/E ratio of 33x. Average forward P/E is 9x in the Media industry in South Korea. Total returns to shareholders of 46% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩32,869 per share. Valuation Update With 7 Day Price Move • Dec 14
Investor sentiment improved over the past week After last week's 22% share price gain to ₩20,600, the stock trades at a forward P/E ratio of 25x. Average forward P/E is 10x in the Media industry in South Korea. Total returns to shareholders of 35% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩32,258 per share. Valuation Update With 7 Day Price Move • Nov 29
Investor sentiment improved over the past week After last week's 21% share price gain to ₩16,550, the stock trades at a forward P/E ratio of 25x. Average forward P/E is 9x in the Media industry in South Korea. Total returns to shareholders of 17% over the past three years. Price Target Changed • Nov 16
Price target decreased to ₩34,500 Down from ₩54,600, the current price target is an average from 2 analysts. New target price is 138% above last closing price of ₩14,500. Stock is down 67% over the past year. The company is forecast to post earnings per share of ₩649 for next year compared to ₩1,279 last year. Board Change • Nov 16
Less than half of directors are independent No new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 4 experienced directors. No highly experienced directors. 1 independent director (3 non-independent directors). was the last director to join the board, commencing their role in . The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment. Valuation Update With 7 Day Price Move • Sep 28
Investor sentiment deteriorated over the past week After last week's 18% share price decline to ₩13,300, the stock trades at a forward P/E ratio of 15x. Average forward P/E is 10x in the Media industry in South Korea. Total loss to shareholders of 1.5% over the past three years. Valuation Update With 7 Day Price Move • Jun 14
Investor sentiment deteriorated over the past week After last week's 17% share price decline to ₩20,600, the stock trades at a forward P/E ratio of 16x. Average forward P/E is 11x in the Media industry in South Korea. Total returns to shareholders of 30% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩19,601 per share. Price Target Changed • May 18
Price target decreased to ₩46,500 Down from ₩54,600, the current price target is an average from 2 analysts. New target price is 86% above last closing price of ₩25,000. Stock is down 44% over the past year. The company is forecast to post earnings per share of ₩1,225 for next year compared to ₩1,313 last year. Board Change • Apr 27
Less than half of directors are independent No new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 4 experienced directors. No highly experienced directors. 1 independent director (3 non-independent directors). was the last director to join the board, commencing their role in . The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment. Valuation Update With 7 Day Price Move • Nov 17
Investor sentiment improved over the past week After last week's 16% share price gain to ₩43,600, the stock trades at a forward P/E ratio of 31x. Average forward P/E is 12x in the Media industry in South Korea. Total returns to shareholders of 179% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩58,359 per share. Valuation Update With 7 Day Price Move • Oct 21
Investor sentiment improved over the past week After last week's 18% share price gain to ₩46,450, the stock trades at a forward P/E ratio of 34x. Average forward P/E is 13x in the Media industry in South Korea. Total returns to shareholders of 248% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩56,983 per share. Price Target Changed • Aug 01
Price target increased to ₩53,833 Up from ₩50,167, the current price target is an average from 6 analysts. New target price is 15% above last closing price of ₩46,650. Stock is up 28% over the past year. Price Target Changed • Apr 16
Price target increased to ₩50,167 Up from ₩45,800, the current price target is an average from 3 analysts. New target price is approximately in line with last closing price of ₩48,850. Stock is up 116% over the past year. Valuation Update With 7 Day Price Move • Apr 13
Investor sentiment improved over the past week After last week's 40% share price gain to ₩53,000, the stock trades at a forward P/E ratio of 43x. Average forward P/E is 16x in the Media industry in South Korea. Total returns to shareholders of 290% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at ₩47,435 per share. Major Estimate Revision • Mar 19
Consensus revenue estimates fall to ₩72.8m The consensus outlook for revenues in 2021 has deteriorated. 2021 revenue forecast decreased from ₩81.7m to ₩72.8m. EPS estimate fell from ₩1,359 to ₩1,222 per share. Net income forecast to grow 37% next year vs 20% growth forecast for Media industry in South Korea. Consensus price target up from ₩45,800 to ₩47,600. Share price rose 5.4% to ₩37,300 over the past week. Reported Earnings • Mar 18
Full year 2020 earnings released: EPS ₩896 (vs ₩553 in FY 2019) The company reported a strong full year result with improved earnings, revenues and profit margins. Full year 2020 results: Revenue: ₩57.7b (up 37% from FY 2019). Net income: ₩10.9b (up 65% from FY 2019). Profit margin: 19% (up from 16% in FY 2019). The increase in margin was driven by higher revenue. Over the last 3 years on average, earnings per share has increased by 29% per year but the company’s share price has increased by 39% per year, which means it is tracking significantly ahead of earnings growth. Is New 90 Day High Low • Jan 19
New 90-day high: ₩41,900 The company is up 27% from its price of ₩32,900 on 21 October 2020. The South Korean market is up 26% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Media industry, which is up 5.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is ₩35,069 per share. Price Target Changed • Jan 06
Price target raised to ₩44,200 Up from ₩40,750, the current price target is an average from 4 analysts. The new target price is 17% above the current share price of ₩37,850. As of last close, the stock is up 109% over the past year. Valuation Update With 7 Day Price Move • Jan 04
Investor sentiment improved over the past week After last week's 22% share price gain to ₩39,700, the stock is trading at a trailing P/E ratio of 47.8x, up from the previous P/E ratio of 39.1x. This compares to an average P/E of 19x in the Media industry in South Korea. Total returns to shareholders over the past three years are 318%. Is New 90 Day High Low • Dec 30
New 90-day high: ₩36,800 The company is up 3.0% from its price of ₩35,850 on 29 September 2020. The South Korean market is up 20% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Media industry, which is up 4.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is ₩35,001 per share. Is New 90 Day High Low • Oct 21
New 90-day low: ₩32,900 The company is down 1.0% from its price of ₩33,400 on 23 July 2020. The South Korean market is up 6.0% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Media industry, which is up 13% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is ₩27,650 per share.