Wemade Co Ltd
KOSDAQ:112040
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 5-Year Average (10.5), the stock would be worth ₩24 323.74 (2% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 10.2 | ₩23 800 |
0%
|
| 5-Year Average | 10.5 | ₩24 323.74 |
+2%
|
| Industry Average | 8.8 | ₩20 534.81 |
-14%
|
| Country Average | 8.5 | ₩19 870.11 |
-17%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
₩432B
|
/ |
Jan 2026
₩56.2B
|
= |
|
|
₩432B
|
/ |
Dec 2026
₩105B
|
= |
|
|
₩432B
|
/ |
Dec 2027
₩112.1B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| KR |
W
|
Wemade Co Ltd
KOSDAQ:112040
|
804.5B KRW | 10.2 | -43.2 | |
| US |
A
|
Activision Blizzard Inc
LSE:0H8X
|
74.1B USD | 24.6 | 34.2 | |
| CN |
|
NetEase Inc
NASDAQ:NTES
|
73B USD | 9.1 | 14.9 | |
| JP |
|
Nintendo Co Ltd
TSE:7974
|
9.8T JPY | 21.3 | 24.5 | |
| SG |
|
Sea Ltd
NYSE:SE
|
51.1B USD | 19.2 | 32.2 | |
| US |
|
Electronic Arts Inc
NASDAQ:EA
|
50.7B USD | 37.6 | 74.6 | |
| US |
|
Roblox Corp
NYSE:RBLX
|
42.2B USD | -40.3 | -39.7 | |
| US |
|
Take-Two Interactive Software Inc
NASDAQ:TTWO
|
40.4B USD | 41.6 | -10.2 | |
| CN |
Z
|
Zhejiang Century Huatong Group Co Ltd
SZSE:002602
|
125.1B CNY | 20.3 | 33.2 | |
| JP |
|
Konami Holdings Corp
TSE:9766
|
2.7T JPY | 16.7 | 31.9 | |
| JP |
N
|
Nexon Co Ltd
TSE:3659
|
2.2T JPY | 9.9 | 23.5 |
Market Distribution
| Min | 0 |
| 30th Percentile | 5.3 |
| Median | 8.5 |
| 70th Percentile | 15.6 |
| Max | 24 013.5 |
Other Multiples
Wemade Co Ltd
Glance View
Wemade Co., Ltd. engages in the development and publication of mobile and online games. The company is headquartered in Seongnam, Gyeonggi-Do. The company went IPO on 2009-12-18. The company mainly provides personal computer (PC) and mobile games. The firm's online game products include Legend of Mir 2 and Legend of Mir 3, which are massively multiplayer online role playing games (MMORPGs); Changchun, an three-dimensional action MMORPG; LostSaga, which is a casual action game; Tartaros Online, a middle core action multiplayer online role playing game (MORPG); Avalon Online, which is an online real-time strategy (RTS) game, and Zwei Online, a two-dimensional MMORPG, as well as game software, which is applied to smart applications. The firm distributes its products within domestic market and to overseas markets.
