Stock A322780 COPUS KOREA CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials COPUS KOREA Co., Ltd.

Equities

A322780

KR7322780008

Entertainment Production

End-of-day quote Korea S.E.
Other stock markets
 18:00:00 2024-05-13 EDT 		5-day change 1st Jan Change
1,687 KRW -0.12% Intraday chart for COPUS KOREA Co., Ltd. -1.17% -13.18%
2023 COPUS KOREA Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2022 CI
2022 COPUS KOREA Co., Ltd. agreed to acquire Kimjonghak Production, Inc. from Calvin Dunn Global M & A Fund First Private Equity Partnership and Two Stone Group Co., Ltd. for KRW 12.9 billion. CI

Valuation

Fiscal Period: December 2020 2021 2022 2023
Capitalization 1 80,275 106,909 95,580 71,686
Enterprise Value (EV) 1 65,165 110,926 120,779 94,709
P/E ratio 34.4 x 12.9 x -65.9 x 144 x
Yield 0.43% 0.5% 0.36% 0.51%
Capitalization / Revenue 3.71 x 3.16 x 3.27 x 1.61 x
EV / Revenue 3.01 x 3.28 x 4.13 x 2.12 x
EV / EBITDA 6.54 x 7.16 x 7.22 x 3.8 x
EV / FCF - 68,165,271 x 9,650,740 x 5,358,664 x
FCF Yield - 0% 0% 0%
Price to Book 1.99 x 2.1 x 2.01 x 1.26 x
Nbr of stocks (in thousands) 34,306 35,756 34,819 36,895
Reference price 2 2,340 2,990 2,745 1,943
Announcement Date 21-03-22 22-03-23 23-03-23 24-03-21
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023
Net sales 1 21,654 33,859 29,269 44,654
EBITDA 1 9,971 15,500 16,734 24,933
EBIT 1 5,350 10,187 8,313 1,298
Operating Margin 24.71% 30.09% 28.4% 2.91%
Earnings before Tax (EBT) 1 3,284 10,708 -656.2 4,332
Net income 1 2,121 8,092 -1,432 3,302
Net margin 9.79% 23.9% -4.89% 7.39%
EPS 2 68.00 232.4 -41.66 13.53
Free Cash Flow - 1,627 12,515 17,674
FCF margin - 4.81% 42.76% 39.58%
FCF Conversion (EBITDA) - 10.5% 74.79% 70.89%
FCF Conversion (Net income) - 20.11% - 535.33%
Dividend per Share 2 10.00 15.00 10.00 10.00
Announcement Date 21-03-22 22-03-23 23-03-23 24-03-21
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023
Net Debt 1 - 4,016 25,200 23,023
Net Cash position 1 15,110 - - -
Leverage (Debt/EBITDA) - 0.2591 x 1.506 x 0.9234 x
Free Cash Flow - 1,627 12,515 17,674
ROE (net income / shareholders' equity) - 18.6% -2.97% 6.09%
ROA (Net income/ Total Assets) - 8.01% 4.17% 0.59%
Assets 1 - 101,077 -34,314 562,440
Book Value Per Share 2 1,176 1,422 1,367 1,540
Cash Flow per Share 2 544.0 777.0 573.0 396.0
Capex 1 17.7 394 76.7 27.3
Capex / Sales 0.08% 1.17% 0.26% 0.06%
Announcement Date 21-03-22 22-03-23 23-03-23 24-03-21
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Movie, TV Production & Distribution

1st Jan change Capi.
COPUS KOREA CO., LTD. Stock COPUS KOREA Co., Ltd.
-13.18% 45.57M
ENDEAVOR GROUP HOLDINGS, INC. Stock Endeavor Group Holdings, Inc.
+11.61% 8.01B
MANGO EXCELLENT MEDIA CO., LTD. Stock Mango Excellent Media Co., Ltd.
-1.15% 6.5B
TOHO CO., LTD. Stock TOHO CO., LTD.
+6.75% 5.54B
MADISON SQUARE GARDEN SPORTS CORP. Stock Madison Square Garden Sports Corp.
+1.67% 4.43B
FL ENTERTAINMENT N.V. Stock FL Entertainment N.V.
+12.43% 4.34B
BEIJING ENLIGHT MEDIA CO., LTD. Stock Beijing Enlight Media Co., Ltd.
+10.55% 3.66B
CHINA FILM CO., LTD. Stock China Film Co., Ltd.
-3.84% 3.03B
CHINA RUYI HOLDINGS LIMITED Stock China Ruyi Holdings Limited
+21.97% 3.03B
ZHEJIANG HUACE FILM & TV CO., LTD. Stock Zhejiang Huace Film & TV Co., Ltd.
+28.79% 1.96B
Movie, TV Production & Distribution
  1. Stock Market
  2. Equities
  3. A322780 Stock
  4. Financials COPUS KOREA Co., Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW