Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
Nasmedia Co Ltd banner
N

Nasmedia Co Ltd
KOSDAQ:089600

Watchlist Manager
Nasmedia Co Ltd
KOSDAQ:089600
Watchlist
Price: 12 440 KRW -0.32% Market Closed
Market Cap: ₩143.9B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-19%
5Y
+9%
10Y
+193%
Operating Income
+
3Y
-63%
5Y
-48%
10Y
+30%
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
Nasmedia Co Ltd

Income Statement
Nasmedia Co Ltd

Rotate your device to view
Income Statement
Currency: KRW
Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 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 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
90
149
209
268
233
203
173
131
76
253
512
692
851
713
481
326
191
142
103
84
314
439
571
690
570
552
519
485
451
372
338
305
316
427
0
0
Revenue
23 463
N/A
25 164
+7%
24 839
-1%
25 189
+1%
24 754
-2%
25 222
+2%
25 923
+3%
28 074
+8%
29 855
+6%
32 683
+9%
37 599
+15%
41 001
+9%
45 490
+11%
48 811
+7%
52 281
+7%
56 412
+8%
69 943
+24%
85 635
+22%
101 618
+19%
115 915
+14%
120 275
+4%
119 112
-1%
114 269
-4%
109 539
-4%
106 607
-3%
107 732
+1%
112 219
+4%
114 163
+2%
117 007
+2%
115 070
-2%
109 466
-5%
110 539
+1%
111 641
+1%
112 864
+1%
116 792
+3%
119 800
+3%
124 161
+4%
129 272
+4%
138 851
+7%
147 452
+6%
152 394
+3%
151 940
0%
148 298
-2%
148 568
+0%
146 769
-1%
146 739
0%
147 250
+0%
142 927
-3%
142 552
0%
133 989
-6%
124 337
-7%
120 055
-3%
Gross Profit
Cost of Revenue
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
(70)
(112)
(149)
(210)
(354)
(764)
(1 113)
(1 522)
(1 728)
(2 057)
(2 143)
(2 363)
(2 521)
(2 253)
(2 198)
(1 974)
(1 809)
(1 722)
(1 739)
0
0
0
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
26 831
N/A
117 006
+336%
0
N/A
83 172
N/A
84 204
+1%
111 492
+32%
112 655
+1%
116 439
+3%
119 036
+2%
123 048
+3%
127 750
+4%
137 123
+7%
145 395
+6%
150 250
+3%
149 577
0%
145 777
-3%
146 315
+0%
144 571
-1%
144 765
+0%
145 441
+0%
141 205
-3%
140 813
0%
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(15 850)
(16 744)
(17 385)
(17 957)
(18 696)
(19 334)
(19 610)
(20 230)
(21 253)
(23 783)
(27 878)
(30 617)
(33 798)
(36 115)
(38 956)
(42 735)
(54 510)
(65 472)
(76 012)
(85 991)
(85 977)
(85 286)
(83 182)
(81 163)
(81 661)
(81 804)
(84 439)
(86 376)
(86 447)
(88 024)
(84 868)
(84 646)
(84 524)
(84 207)
(85 595)
(86 327)
(90 172)
(93 958)
(100 575)
(108 531)
(117 197)
(121 003)
(123 302)
(125 067)
(124 054)
(126 271)
(123 237)
(119 805)
(120 874)
(123 024)
(117 373)
(106 575)
Selling, General & Administrative
(15 529)
(16 441)
(17 085)
(17 653)
(18 383)
(19 006)
(19 261)
(19 861)
(20 872)
(23 408)
(27 522)
(30 280)
(33 397)
(35 591)
(38 308)
(41 964)
(53 105)
(63 488)
(73 453)
(82 882)
(82 941)
(82 425)
(80 273)
(78 175)
(78 356)
(76 537)
(77 455)
(77 673)
(75 970)
(77 742)
(74 553)
(74 323)
(74 326)
(74 474)
(77 159)
(79 011)
(83 515)
(87 574)
(93 414)
(100 740)
(109 157)
(112 716)
(114 981)
(116 727)
(115 688)
(116 079)
(114 802)
(111 346)
(112 433)
(103 573)
(96 754)
(94 108)
Depreciation & Amortization
(321)
(302)
(300)
(304)
(313)
(328)
(349)
(368)
(381)
(374)
(355)
(337)
(401)
(523)
(647)
(770)
(1 405)
(1 984)
(2 559)
(3 111)
(3 036)
(3 058)
(3 106)
(3 183)
(3 305)
(5 267)
(6 984)
(8 703)
(10 478)
(10 283)
(10 317)
(10 326)
(10 198)
(9 735)
(8 437)
(7 315)
(6 657)
(6 384)
(7 161)
(7 791)
(8 039)
(8 287)
(8 321)
(8 340)
(8 366)
(8 406)
(8 435)
(8 459)
(8 441)
(8 984)
(10 565)
(12 031)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
0
198
198
196
0
0
0
0
0
0
0
3
0
0
(0)
(0)
0
0
0
0
(0)
(0)
(0)
(0)
0
(1 786)
0
0
0
(10 466)
(10 054)
(436)
Operating Income
7 613
N/A
8 420
+11%
7 454
-11%
7 233
-3%
6 058
-16%
5 888
-3%
6 312
+7%
7 844
+24%
8 602
+10%
8 899
+3%
9 721
+9%
10 383
+7%
11 693
+13%
12 696
+9%
13 324
+5%
13 676
+3%
15 433
+13%
20 162
+31%
25 606
+27%
29 923
+17%
34 298
+15%
33 825
-1%
31 086
-8%
28 376
-9%
24 946
-12%
25 928
+4%
27 780
+7%
27 787
+0%
30 559
+10%
27 046
-11%
24 528
-9%
25 781
+5%
26 968
+5%
28 447
+5%
30 842
+8%
32 709
+6%
32 876
+1%
33 792
+3%
36 548
+8%
36 864
+1%
33 053
-10%
28 574
-14%
22 475
-21%
21 248
-5%
20 517
-3%
18 495
-10%
22 204
+20%
21 400
-4%
19 940
-7%
10 965
-45%
6 964
-36%
13 480
+94%
Pre-Tax Income
Interest Income Expense
1 340
1 324
1 257
1 242
1 284
1 288
1 356
1 529
1 902
1 893
1 785
1 573
1 022
926
822
626
313
148
56
1
537
733
1 008
1 286
1 148
1 055
858
630
661
861
1 055
1 368
1 520
1 498
1 561
1 504
1 619
1 513
1 545
1 868
2 437
3 426
4 057
4 563
3 078
3 539
4 196
4 083
(14 299)
(14 878)
(12 979)
(12 163)
Non-Reccuring Items
(450)
0
0
0
0
0
0
0
(208)
0
0
0
(53)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(10)
(34)
(35)
(35)
(25)
(1)
(0)
(0)
0
(1 786)
0
(1 786)
(1 786)
(9 192)
0
0
(9 052)
Gain/Loss on Disposition of Assets
0
0
0
0
6
0
0
0
8
13
0
0
4
(44)
(201)
0
(201)
(156)
0
2
12
22
22
14
12
1
(17)
0
1
(17)
1
(1)
(1)
(2)
(2)
0
(100)
(78)
(78)
(79)
22
5
6
0
5
0
(1)
0
(0)
0
0
0
Total Other Income
(33)
(482)
(484)
(477)
(38)
(32)
(34)
(33)
(5)
(203)
(185)
(113)
125
57
46
(233)
88
205
302
316
288
185
156
228
129
139
159
130
343
690
1 020
1 230
1 363
1 560
1 658
1 874
1 697
1 366
1 004
701
519
365
644
665
81
218
43
132
1 177
1 222
1 170
1 189
Pre-Tax Income
8 470
N/A
9 261
+9%
8 225
-11%
7 996
-3%
7 310
-9%
7 144
-2%
7 635
+7%
9 340
+22%
10 300
+10%
10 601
+3%
11 321
+7%
11 843
+5%
12 791
+8%
13 636
+7%
13 991
+3%
14 069
+1%
15 633
+11%
20 359
+30%
25 965
+28%
30 243
+16%
35 135
+16%
34 766
-1%
32 272
-7%
29 902
-7%
26 236
-12%
27 122
+3%
28 779
+6%
28 547
-1%
31 563
+11%
28 578
-9%
26 604
-7%
28 379
+7%
29 850
+5%
31 505
+6%
34 061
+8%
36 078
+6%
36 057
0%
36 560
+1%
38 984
+7%
39 330
+1%
36 031
-8%
32 369
-10%
27 182
-16%
26 476
-3%
21 895
-17%
22 251
+2%
24 656
+11%
23 829
-3%
(2 374)
N/A
(2 690)
-13%
(4 845)
-80%
(6 546)
-35%
Net Income
Tax Provision
(2 016)
(2 190)
(1 935)
(1 863)
(1 695)
(1 645)
(1 746)
(2 134)
(2 343)
(2 404)
(2 557)
(2 663)
(2 875)
(3 059)
(3 130)
(3 138)
(3 661)
(4 663)
(5 957)
(6 912)
(8 459)
(8 415)
(7 655)
(7 118)
(5 640)
(5 915)
(8 030)
(8 139)
(9 079)
(8 636)
(6 117)
(6 401)
(6 716)
(6 825)
(8 359)
(8 893)
(8 938)
(9 240)
(9 551)
(9 740)
(7 113)
(6 096)
(4 687)
(4 344)
(4 192)
(4 126)
(4 417)
(3 946)
(2 266)
(2 362)
(3 303)
(3 008)
Income from Continuing Operations
6 454
7 071
6 291
6 134
5 615
5 500
5 889
7 206
7 956
8 198
8 765
9 181
9 916
10 577
10 861
10 931
11 972
15 696
20 008
23 330
26 676
26 350
24 616
22 785
20 596
21 207
20 749
20 407
22 484
19 942
20 487
21 978
23 134
24 681
25 702
27 186
27 120
27 320
29 433
29 590
28 918
26 272
22 495
22 132
17 703
18 125
20 239
19 883
(4 640)
(5 053)
(8 149)
(9 554)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(158)
(771)
(1 292)
(1 860)
(2 116)
(1 884)
(1 851)
(1 549)
(1 681)
(2 002)
(1 990)
(1 999)
(1 865)
(1 273)
(694)
(412)
(245)
(354)
(631)
(769)
(971)
(1 260)
(1 934)
(2 034)
(2 135)
(1 604)
(843)
(1 055)
(990)
(1 284)
(1 658)
(1 802)
(1 812)
(1 540)
(1 078)
0
Net Income (Common)
6 454
N/A
7 071
+10%
6 291
-11%
6 134
-2%
5 615
-8%
5 500
-2%
5 889
+7%
7 206
+22%
7 956
+10%
8 198
+3%
8 765
+7%
9 181
+5%
9 916
+8%
10 577
+7%
10 861
+3%
10 931
+1%
11 815
+8%
14 925
+26%
18 716
+25%
21 470
+15%
24 560
+14%
24 466
0%
22 765
-7%
21 236
-7%
18 916
-11%
19 206
+2%
18 760
-2%
18 409
-2%
20 619
+12%
18 668
-9%
19 792
+6%
21 565
+9%
22 890
+6%
24 328
+6%
25 071
+3%
26 418
+5%
26 149
-1%
26 059
0%
27 499
+6%
27 557
+0%
26 783
-3%
24 668
-8%
21 652
-12%
21 077
-3%
16 714
-21%
16 841
+1%
18 581
+10%
18 081
-3%
(6 452)
N/A
(6 547)
-1%
(13 461)
-106%
(14 280)
-6%
EPS (Diluted)
806.75
N/A
883.87
+10%
786.37
-11%
681.55
-13%
623.88
-8%
611.11
-2%
654.33
+7%
800.66
+22%
884
+10%
910.88
+3%
973.88
+7%
1 020.11
+5%
1 101.77
+8%
1 175.22
+7%
1 206.77
+3%
1 214.55
+1%
1 312.77
+8%
1 492.5
+14%
1 871.6
+25%
2 147
+15%
2 456
+14%
2 446.6
0%
2 276.5
-7%
2 123.6
-7%
1 891.6
-11%
1 920.6
+2%
1 876
-2%
1 840.9
-2%
2 061.9
+12%
2 074.22
+1%
2 199.11
+6%
2 396.11
+9%
2 543.33
+6%
2 584
+2%
2 437.02
-6%
2 334.46
-4%
2 311.06
-1%
2 303.25
0%
2 431.22
+6%
2 436.42
+0%
2 604.61
+7%
2 399.18
-8%
1 914.86
-20%
1 864.2
-3%
1 478.1
-21%
1 489.55
+1%
1 643.45
+10%
1 599.22
-3%
-570.64
N/A
-579.06
-1%
-1 190.6
-106%
-1 263.04
-6%

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 315,900+ value investors using Alpha Spread
Create 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

© 2026 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.