BLADE ENTERTAINMENT CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,019 KRW | -1.45% |
|
-1.64% | -9.82% |
| 2023 | BLADE Entertainment CO.,LTD. announced that it has received KRW 1.999999596 billion in funding | CI |
| 2023 | Blade Entertainment to Raise 2 Billion Won From Shares Issuance; Shares Climb 4% | MT |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 91,801 | 76,579 | 59,310 | 131,317 | 48,354 | 38,524 |
| Enterprise Value (EV) 1 | 69,111 | 51,620 | 60,810 | 148,621 | 45,446 | 67,242 |
| P/E ratio | -12.2 x | -195 x | -1.92 x | -3.67 x | -2.62 x | -2.72 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 5.98 x | 2.04 x | 4.55 x | 5.1 x | 0.62 x | 0.4 x |
| EV / Revenue | 4.5 x | 1.38 x | 4.66 x | 5.77 x | 0.58 x | 0.69 x |
| EV / EBITDA | -382 x | -21.4 x | -172 x | -31.7 x | -19.6 x | -52.5 x |
| EV / FCF | 22.3 x | -2.28 x | 3.59 x | -3.37 x | -5.85 x | -10.1 x |
| FCF Yield | 4.49% | -43.8% | 27.9% | -29.7% | -17.1% | -9.92% |
| Price to Book | 3.16 x | 1.71 x | 1.57 x | 2.84 x | 1.71 x | 2.41 x |
| Nbr of stocks (in thousands) | 10,955 | 12,936 | 16,475 | 32,344 | 32,344 | 34,092 |
| Reference price 2 | 8,380 | 5,920 | 3,600 | 4,060 | 1,495 | 1,130 |
| Announcement Date | 3/20/19 | 3/18/20 | 3/23/21 | 3/25/22 | 3/23/23 | 3/27/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 15,350 | 37,484 | 13,049 | 25,764 | 78,061 | 96,991 |
| EBITDA 1 | -180.7 | -2,416 | -353.6 | -4,687 | -2,316 | -1,281 |
| EBIT 1 | -751.2 | -3,687 | -834.6 | -6,573 | -8,803 | -7,460 |
| Operating Margin | -4.89% | -9.84% | -6.4% | -25.51% | -11.28% | -7.69% |
| Earnings before Tax (EBT) 1 | -7,181 | -4,598 | -26,523 | -31,836 | -24,604 | -20,047 |
| Net income 1 | -7,181 | -367 | -26,667 | -29,489 | -18,447 | -13,813 |
| Net margin | -46.78% | -0.98% | -204.35% | -114.46% | -23.63% | -14.24% |
| EPS 2 | -684.1 | -30.41 | -1,875 | -1,107 | -570.4 | -414.8 |
| Free Cash Flow 1 | 3,100 | -22,621 | 16,956 | -44,105 | -7,764 | -6,669 |
| FCF margin | 20.2% | -60.35% | 129.94% | -171.19% | -9.95% | -6.88% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/20/19 | 3/18/20 | 3/23/21 | 3/25/22 | 3/23/23 | 3/27/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 1,500 | 17,304 | - | 28,718 |
| Net Cash position 1 | 22,690 | 24,960 | - | - | 2,908 | - |
| Leverage (Debt/EBITDA) | - | - | -4.243 x | -3.692 x | - | -22.42 x |
| Free Cash Flow 1 | 3,100 | -22,621 | 16,956 | -44,105 | -7,764 | -6,669 |
| ROE (net income / shareholders' equity) | -28.7% | -5.98% | -38.6% | -41.3% | -23.2% | -24.2% |
| ROA (Net income/ Total Assets) | -1.26% | -2.41% | -0.51% | -3.38% | -3.14% | -2.53% |
| Assets 1 | 569,078 | 15,239 | 5,255,597 | 873,548 | 587,217 | 545,614 |
| Book Value Per Share 2 | 2,653 | 3,458 | 2,288 | 1,430 | 873.0 | 469.0 |
| Cash Flow per Share 2 | 3,056 | 4,104 | 487.0 | 1,044 | 1,489 | 1,176 |
| Capex 1 | 526 | 1,491 | 1,707 | 22,180 | 5,635 | 17,658 |
| Capex / Sales | 3.42% | 3.98% | 13.08% | 86.09% | 7.22% | 18.21% |
| Announcement Date | 3/20/19 | 3/18/20 | 3/23/21 | 3/25/22 | 3/23/23 | 3/27/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -9.82% | 25.56M | |
| +22.23% | 43.81B | |
| +25.56% | 23.01B | |
| +18.81% | 15.27B | |
| +9.95% | 13.68B | |
| +42.95% | 11.96B | |
| -7.49% | 6.98B | |
| -0.05% | 6.79B | |
| -8.87% | 5.73B | |
| +13.26% | 5.59B |
- Stock Market
- Equities
- A044480 Stock
- Financials BLADE Entertainment CO.,LTD.