Stock A299900 WYSIWYG STUDIOS CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Wysiwyg Studios Co., Ltd.

Equities

A299900

KR7299900001

Entertainment Production

End-of-day quote Korea S.E.
Other stock markets
 18:00:00 2024-06-27 EDT 		5-day change 1st Jan Change
1,666 KRW +0.18% Intraday chart for Wysiwyg Studios Co., Ltd. -4.69% -56.04%
01-02 Tranche Update on Wysiwyg Studios Co., Ltd.'s Equity Buyback Plan announced on July 3, 2023. CI
01-02 Tranche Update on Wysiwyg Studios Co., Ltd.'s Equity Buyback Plan announced on July 3, 2023. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 84,901 148,798 196,447 1,692,302 736,202 642,147
Enterprise Value (EV) 1 68,653 153,191 198,498 1,618,168 748,547 628,909
P/E ratio 14.2 x 28.6 x -147 x -174 x -59.7 x 12.7 x
Yield - - - - - -
Capitalization / Revenue 3.59 x 3.21 x 1.78 x 14.1 x 3.95 x 4.36 x
EV / Revenue 2.9 x 3.3 x 1.8 x 13.5 x 4.02 x 4.27 x
EV / EBITDA 11.5 x 17.4 x 25.4 x 309 x -67.5 x -51.4 x
EV / FCF - -56,213,101 x -14,231,157 x -100,999,189 x -35,144,314 x 9,777,023 x
FCF Yield - -0% -0% -0% -0% 0%
Price to Book 1.92 x 2.72 x 3.32 x 8.78 x 4.08 x 2.89 x
Nbr of stocks (in thousands) 105,577 110,562 124,334 170,081 170,713 169,432
Reference price 2 804.2 1,346 1,580 9,950 4,312 3,790
Announcement Date 20-03-20 20-03-20 21-03-22 22-03-18 23-03-16 24-03-20
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 23,649 46,404 110,194 120,284 186,345 147,335
EBITDA 1 5,970 8,781 7,808 5,232 -11,083 -12,225
EBIT 1 5,018 6,631 1,743 -3,550 -25,583 -25,261
Operating Margin 21.22% 14.29% 1.58% -2.95% -13.73% -17.15%
Earnings before Tax (EBT) 1 4,857 7,051 2,619 -18,156 -26,198 63,957
Net income 1 4,666 5,596 -1,297 -8,406 -12,296 50,906
Net margin 19.73% 12.06% -1.18% -6.99% -6.6% 34.55%
EPS 2 56.83 47.00 -10.76 -57.30 -72.25 299.0
Free Cash Flow - -2,725 -13,948 -16,022 -21,299 64,325
FCF margin - -5.87% -12.66% -13.32% -11.43% 43.66%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - 126.36%
Dividend per Share - - - - - -
Announcement Date 20-03-20 20-03-20 21-03-22 22-03-18 23-03-16 24-03-20
1KRW in Million2KRW
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q2 2023 Q3 2023 Q4
Net sales 1 54.74 31.18 46.26 43.95 64.55 62.41 37.8 331.9
EBITDA - - - - - - - -
EBIT 1 -0.4055 -9.256 -4.934 -1.615 -8.433 -1.149 -8.29 -5.296
Operating Margin -0.74% -29.69% -10.66% -3.67% -13.07% -1.84% -21.93% -1.6%
Earnings before Tax (EBT) - - - - - - - -
Net income 1 -1.873 - -6.069 2.819 -6.32 - 8.671 27.84
Net margin -3.42% - -13.12% 6.41% -9.79% - 22.94% 8.39%
EPS - - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 22-02-18 22-05-12 22-08-12 22-11-10 23-02-10 23-08-14 23-11-13 24-02-06
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 4,393 2,051 - 12,345 -
Net Cash position 1 16,248 - - 74,134 - 13,238
Leverage (Debt/EBITDA) - 0.5003 x 0.2626 x - -1.114 x -
Free Cash Flow - -2,725 -13,948 -16,022 -21,299 64,325
ROE (net income / shareholders' equity) - 11.3% 3.46% -9.15% -9.8% 18.6%
ROA (Net income/ Total Assets) - 4.92% 0.76% -0.81% -4.22% -4.36%
Assets 1 - 113,728 -171,570 1,040,739 291,080 -1,166,746
Book Value Per Share 2 418.0 494.0 476.0 1,133 1,056 1,311
Cash Flow per Share 2 267.0 138.0 220.0 734.0 285.0 158.0
Capex 1 21,777 3,589 2,205 7,496 7,628 2,533
Capex / Sales 92.08% 7.74% 2% 6.23% 4.09% 1.72%
Announcement Date 20-03-20 20-03-20 21-03-22 22-03-18 23-03-16 24-03-20
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly revenue - Rate of surprise

Company calendar

Sector Movie, TV Production & Distribution

1st Jan change Capi.
WYSIWYG STUDIOS CO., LTD. Stock Wysiwyg Studios Co., Ltd.
-56.04% 205M
ENDEAVOR GROUP HOLDINGS, INC. Stock Endeavor Group Holdings, Inc.
+13.91% 8.18B
MANGO EXCELLENT MEDIA CO., LTD. Stock Mango Excellent Media Co., Ltd.
-17.06% 5.38B
TOHO CO., LTD. Stock TOHO CO., LTD.
-1.36% 5B
MADISON SQUARE GARDEN SPORTS CORP. Stock Madison Square Garden Sports Corp.
+3.46% 4.5B
BANIJAY GROUP N.V. Stock Banijay Group N.V.
+4.14% 3.99B
BEIJING ENLIGHT MEDIA CO., LTD. Stock Beijing Enlight Media Co., Ltd.
+3.19% 3.37B
CHINA RUYI HOLDINGS LIMITED Stock China Ruyi Holdings Limited
+21.39% 3.36B
CHINA FILM CO., LTD. Stock China Film Co., Ltd.
-12.09% 2.76B
LIONSGATE STUDIOS CORP. Stock Lionsgate Studios Corp.
-24.25% 2.33B
Movie, TV Production & Distribution
  1. Stock Market
  2. Equities
  3. A299900 Stock
  4. Financials Wysiwyg Studios Co., Ltd.