D

Daewon Media Co Ltd
KOSDAQ:048910

Watchlist Manager
Daewon Media Co Ltd
KOSDAQ:048910
Watchlist
Price: 7 770 KRW 0.13% Market Closed
Market Cap: 93.9B KRW
Have any thoughts about
Daewon Media Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

277.1B
+0.2%
Revenue
Growth Rates:
1 Year
-11%
3 Years
-1%
5 Years
+51%
7 Years
+178%
10 Years
+262%
4.1B
+16%
Operating Income
Growth Rates:
1 Year
-58%
3 Years
-67%
5 Years
+19%
7 Years
-14%
10 Years
-
-2B
+17%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
+75%

Earnings Waterfall
Daewon Media Co Ltd

Revenue
277.1B KRW
Cost of Revenue
-219.1B KRW
Gross Profit
58B KRW
Operating Expenses
-53.9B KRW
Operating Income
4.1B KRW
Other Expenses
-6.1B KRW
Net Income
-2B KRW

Income Statement
Daewon Media Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
76 522
N/A
80 224
+5%
86 936
+8%
88 743
+2%
91 190
+3%
91 413
+0%
89 356
-2%
91 199
+2%
91 064
0%
94 993
+4%
98 316
+3%
98 269
0%
99 740
+1%
120 735
+21%
138 241
+14%
150 614
+9%
159 118
+6%
163 375
+3%
168 631
+3%
176 979
+5%
183 055
+3%
191 546
+5%
197 362
+3%
221 528
+12%
254 047
+15%
266 227
+5%
287 555
+8%
286 825
0%
280 144
-2%
299 833
+7%
302 605
+1%
309 453
+2%
318 390
+3%
303 454
-5%
308 499
+2%
325 360
+5%
312 767
-4%
316 062
+1%
299 851
-5%
276 637
-8%
277 149
+0%
Gross Profit
Cost of Revenue
(60 849)
(61 457)
(66 776)
(67 226)
(68 846)
(68 516)
(66 011)
(68 602)
(67 946)
(71 341)
(71 957)
(70 582)
(72 001)
(91 738)
(109 819)
(121 808)
(129 014)
(133 562)
(138 546)
(146 214)
(152 955)
(162 125)
(168 613)
(192 972)
(223 112)
(234 423)
(253 985)
(249 591)
(241 546)
(260 430)
(256 800)
(259 879)
(267 029)
(251 167)
(252 625)
(266 722)
(255 787)
(251 242)
(241 449)
(221 478)
(219 129)
Gross Profit
15 672
N/A
18 766
+20%
20 159
+7%
21 517
+7%
22 344
+4%
22 898
+2%
23 345
+2%
22 597
-3%
23 118
+2%
23 652
+2%
26 359
+11%
27 687
+5%
27 739
+0%
28 997
+5%
28 422
-2%
28 806
+1%
30 104
+5%
29 813
-1%
30 084
+1%
30 764
+2%
30 099
-2%
29 421
-2%
28 748
-2%
28 554
-1%
30 933
+8%
31 804
+3%
33 568
+6%
37 233
+11%
38 597
+4%
39 403
+2%
45 805
+16%
49 573
+8%
51 362
+4%
52 287
+2%
55 874
+7%
58 638
+5%
56 980
-3%
64 820
+14%
58 402
-10%
55 159
-6%
58 020
+5%
Operating Income
Operating Expenses
(17 309)
(17 045)
(20 286)
(20 432)
(21 346)
(18 598)
(20 121)
(19 738)
(19 538)
(21 272)
(22 929)
(22 207)
(23 022)
(22 011)
(22 237)
(22 554)
(22 767)
(23 399)
(25 545)
(26 481)
(26 691)
(25 757)
(27 633)
(25 841)
(25 687)
(24 577)
(23 563)
(25 644)
(26 231)
(27 150)
(29 618)
(32 750)
(37 225)
(38 017)
(40 899)
(45 978)
(47 323)
(51 013)
(51 385)
(51 646)
(53 948)
Selling, General & Administrative
(16 806)
(16 753)
(16 865)
(16 930)
(17 741)
(18 043)
(18 416)
(19 037)
(18 817)
(20 468)
(21 199)
(21 241)
(21 992)
(21 338)
(21 325)
(21 605)
(21 758)
(22 135)
(22 887)
(23 062)
(22 870)
(22 806)
(23 138)
(21 725)
(21 552)
(21 252)
(20 048)
(22 030)
(22 706)
(23 422)
(25 351)
(25 798)
(28 915)
(30 463)
(32 625)
(36 320)
(37 168)
(41 340)
(41 393)
(41 801)
(44 102)
Depreciation & Amortization
(504)
(292)
(307)
(388)
(491)
(556)
(661)
(701)
(721)
(803)
(906)
(967)
(1 031)
(672)
(841)
(881)
(942)
(1 264)
(1 278)
(2 039)
(2 439)
(2 951)
(3 418)
(3 095)
(3 142)
(3 324)
(3 424)
(3 467)
(3 350)
(3 728)
(4 267)
(4 844)
(6 202)
(7 554)
(8 274)
(9 657)
(10 155)
(9 674)
(9 992)
(9 845)
(9 845)
Other Operating Expenses
0
0
(3 114)
(3 114)
(3 114)
0
(1 044)
0
0
0
(824)
0
0
0
(71)
(68)
(67)
0
(1 380)
(1 380)
(1 382)
0
(1 077)
(1 021)
(993)
0
(91)
(147)
(174)
0
0
(2 108)
(2 108)
0
0
0
0
0
0
0
0
Operating Income
(1 637)
N/A
1 721
N/A
(128)
N/A
1 084
N/A
998
-8%
4 300
+331%
3 225
-25%
2 860
-11%
3 580
+25%
2 380
-34%
3 430
+44%
5 480
+60%
4 717
-14%
6 987
+48%
6 186
-11%
6 253
+1%
7 338
+17%
6 413
-13%
4 540
-29%
4 284
-6%
3 410
-20%
3 664
+7%
1 118
-69%
2 717
+143%
5 250
+93%
7 227
+38%
10 008
+38%
11 591
+16%
12 367
+7%
12 252
-1%
16 186
+32%
16 823
+4%
14 137
-16%
14 270
+1%
14 975
+5%
12 661
-15%
9 657
-24%
13 807
+43%
7 017
-49%
3 513
-50%
4 072
+16%
Pre-Tax Income
Interest Income Expense
(1 842)
(154)
(78)
(628)
144
390
657
1 365
772
1 103
1 440
3 634
3 750
3 524
3 245
866
907
1 940
1 849
1 968
1 875
1 205
736
784
640
586
1 143
1 113
1 097
834
988
764
98
601
43
136
330
204
(960)
(1 359)
(1 405)
Non-Reccuring Items
(4 365)
(527)
0
0
0
(1 044)
0
(1 266)
(1 351)
(825)
0
(606)
(521)
(70)
0
0
0
(1 382)
0
0
0
(1 075)
0
0
0
(174)
0
0
0
(2 161)
(2 108)
0
0
(4 946)
(5 037)
(5 124)
(4 662)
(2 656)
(3 279)
(3 292)
(3 853)
Gain/Loss on Disposition of Assets
0
(29)
(23)
0
0
4
5
(83)
0
(103)
0
(17)
(17)
(2)
(91)
(80)
0
(627)
0
0
0
(6)
0
0
(6)
0
(67)
(58)
0
(135)
(68)
0
(102)
(25)
(23)
(24)
23
(20)
(15)
(62)
(84)
Total Other Income
446
427
100
73
367
2 387
2 493
2 817
2 662
238
(265)
(623)
(855)
(514)
(233)
28
240
431
(263)
(381)
(423)
112
170
75
108
(1 250)
(1 149)
(1 130)
(1 147)
(167)
(100)
(1 206)
(1 576)
(182)
(183)
1 408
1 183
789
1 333
760
1 157
Pre-Tax Income
(7 398)
N/A
1 438
N/A
(130)
N/A
529
N/A
1 509
+185%
6 037
+300%
6 381
+6%
5 695
-11%
5 663
-1%
2 794
-51%
4 605
+65%
7 867
+71%
7 074
-10%
9 925
+40%
9 106
-8%
7 066
-22%
8 485
+20%
6 775
-20%
6 126
-10%
5 871
-4%
4 862
-17%
3 900
-20%
2 024
-48%
3 576
+77%
5 991
+68%
6 390
+7%
9 933
+55%
11 517
+16%
12 317
+7%
10 624
-14%
14 899
+40%
16 381
+10%
12 557
-23%
9 717
-23%
9 775
+1%
9 057
-7%
6 530
-28%
12 123
+86%
4 096
-66%
(440)
N/A
(113)
+74%
Net Income
Tax Provision
184
(759)
(1 318)
(1 920)
(578)
(1 048)
(1 462)
(903)
(2 333)
(2 313)
(2 035)
(2 758)
(2 596)
(2 128)
(2 192)
(1 510)
(1 885)
(2 622)
(2 754)
(2 114)
(1 702)
(718)
(394)
(889)
(1 172)
111
(336)
(748)
(1 165)
(2 087)
(3 021)
(3 800)
(2 984)
(2 499)
(2 443)
(1 473)
(1 368)
(3 230)
(2 119)
(2 133)
(2 495)
Income from Continuing Operations
(7 213)
679
(1 447)
(1 390)
932
4 989
4 920
4 792
3 330
480
2 570
5 109
4 478
7 797
6 914
5 555
6 599
4 154
3 371
3 757
3 160
3 181
1 630
2 687
4 820
6 501
9 598
10 770
11 152
8 537
11 878
12 581
9 573
7 218
7 332
7 584
5 161
8 893
1 978
(2 573)
(2 608)
Income to Minority Interest
(963)
(1 822)
(2 069)
(2 086)
(2 190)
(1 721)
(1 877)
(1 752)
(1 645)
(1 528)
(1 394)
(1 329)
(1 170)
(1 560)
(1 939)
(1 824)
(1 923)
(2 072)
(1 953)
(2 250)
(2 346)
(2 081)
(1 675)
(1 982)
(2 012)
(2 404)
(3 103)
(3 202)
(3 863)
(2 862)
(3 360)
(3 301)
(2 164)
(1 610)
(1 746)
(2 608)
(2 855)
(2 679)
(871)
135
582
Net Income (Common)
(8 175)
N/A
(1 143)
+86%
(3 517)
-208%
(3 477)
+1%
(1 259)
+64%
3 268
N/A
3 042
-7%
3 039
0%
1 684
-45%
(1 048)
N/A
1 177
N/A
3 782
+221%
3 310
-12%
6 237
+88%
4 976
-20%
3 731
-25%
4 675
+25%
2 081
-55%
1 417
-32%
1 505
+6%
813
-46%
1 100
+35%
(46)
N/A
706
N/A
2 808
+298%
4 097
+46%
6 494
+59%
7 566
+17%
7 288
-4%
5 675
-22%
8 518
+50%
9 280
+9%
7 409
-20%
5 609
-24%
5 587
0%
4 976
-11%
2 306
-54%
6 214
+169%
1 107
-82%
(2 438)
N/A
(2 026)
+17%
EPS (Diluted)
-908.33
N/A
-127
+86%
-390.77
-208%
-347.7
+11%
-114.45
+67%
326.8
N/A
276.54
-15%
253.25
-8%
140.33
-45%
-87.33
N/A
98.08
N/A
315.16
+221%
275.83
-12%
519.75
+88%
414.66
-20%
310.91
-25%
389.58
+25%
173.41
-55%
118.08
-32%
125.41
+6%
67.75
-46%
91.66
+35%
-3.83
N/A
58.83
N/A
234
+298%
341.41
+46%
541.16
+59%
626.11
+16%
596.5
-5%
469.65
-21%
704.89
+50%
767.93
+9%
606.44
-21%
464.13
-23%
462.29
0%
411.67
-11%
190.84
-54%
514.24
+169%
91.56
-82%
-201.75
N/A
-167.34
+17%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.