First Time Loading...
W

Wemade Co Ltd
KOSDAQ:112040

Watchlist Manager
Wemade Co Ltd
KOSDAQ:112040
Watchlist
Price: 47 250 KRW -2.07%
Updated: May 14, 2024

Intrinsic Value

Wemade Co., Ltd. engages in the development and publication of mobile and online games. [ Read More ]

The intrinsic value of one Wemade Co Ltd stock under the Base Case scenario is 77 899.88 KRW. Compared to the current market price of 47 250 KRW, Wemade Co Ltd is Undervalued by 39%.

Key Points:
Intrinsic Value
Base Case
77 899.88 KRW
Undervaluation 39%
Intrinsic Value
Price
W
Worst Case
Base Case
Best Case

Valuation Backtest
Wemade Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Wemade Co Ltd stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Wemade Co Ltd

Provide an overview of the primary business activities
of Wemade Co Ltd.

What unique competitive advantages
does Wemade Co Ltd hold over its rivals?

What risks and challenges
does Wemade Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Wemade Co Ltd.

Provide P/S
for Wemade Co Ltd.

Provide P/E
for Wemade Co Ltd.

Provide P/OCF
for Wemade Co Ltd.

Provide P/FCFE
for Wemade Co Ltd.

Provide P/B
for Wemade Co Ltd.

Provide EV/S
for Wemade Co Ltd.

Provide EV/GP
for Wemade Co Ltd.

Provide EV/EBITDA
for Wemade Co Ltd.

Provide EV/EBIT
for Wemade Co Ltd.

Provide EV/OCF
for Wemade Co Ltd.

Provide EV/FCFF
for Wemade Co Ltd.

Provide EV/IC
for Wemade Co Ltd.

Show me price targets
for Wemade Co Ltd made by professional analysts.

What are the Revenue projections
for Wemade Co Ltd?

How accurate were the past Revenue estimates
for Wemade Co Ltd?

What are the Net Income projections
for Wemade Co Ltd?

How accurate were the past Net Income estimates
for Wemade Co Ltd?

What are the EPS projections
for Wemade Co Ltd?

How accurate were the past EPS estimates
for Wemade Co Ltd?

What are the EBIT projections
for Wemade Co Ltd?

How accurate were the past EBIT estimates
for Wemade Co Ltd?

Compare the revenue forecasts
for Wemade Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Wemade Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Wemade Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Wemade Co Ltd compared to its peers.

Compare the P/E ratios
of Wemade Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Wemade Co Ltd with its peers.

Analyze the financial leverage
of Wemade Co Ltd compared to its main competitors.

Show all profitability ratios
for Wemade Co Ltd.

Provide ROE
for Wemade Co Ltd.

Provide ROA
for Wemade Co Ltd.

Provide ROIC
for Wemade Co Ltd.

Provide ROCE
for Wemade Co Ltd.

Provide Gross Margin
for Wemade Co Ltd.

Provide Operating Margin
for Wemade Co Ltd.

Provide Net Margin
for Wemade Co Ltd.

Provide FCF Margin
for Wemade Co Ltd.

Show all solvency ratios
for Wemade Co Ltd.

Provide D/E Ratio
for Wemade Co Ltd.

Provide D/A Ratio
for Wemade Co Ltd.

Provide Interest Coverage Ratio
for Wemade Co Ltd.

Provide Altman Z-Score Ratio
for Wemade Co Ltd.

Provide Quick Ratio
for Wemade Co Ltd.

Provide Current Ratio
for Wemade Co Ltd.

Provide Cash Ratio
for Wemade Co Ltd.

What is the historical Revenue growth
over the last 5 years for Wemade Co Ltd?

What is the historical Net Income growth
over the last 5 years for Wemade Co Ltd?

What is the current Free Cash Flow
of Wemade Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Wemade Co Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Wemade Co Ltd

Current Assets 422B
Cash & Short-Term Investments 335.8B
Receivables 66.9B
Other Current Assets 19.4B
Non-Current Assets 1T
Long-Term Investments 617.9B
PP&E 92.1B
Intangibles 169.6B
Other Non-Current Assets 130.2B
Current Liabilities 889.5B
Accrued Liabilities 18.1B
Other Current Liabilities 871.4B
Non-Current Liabilities 279.2B
Long-Term Debt 111.9B
Other Non-Current Liabilities 167.2B
Efficiency

Earnings Waterfall
Wemade Co Ltd

Revenue
605.3B KRW
Operating Expenses
-713.7B KRW
Operating Income
-108.4B KRW
Other Expenses
-92B KRW
Net Income
-200.5B KRW

Free Cash Flow Analysis
Wemade Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

Wemade Co Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Revenue Growth Forecast
Exceptional 1-Year Revenue Growth
Negative Free Cash Flow
42/100
Profitability
Score

Wemade Co Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Wemade Co Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
Short-Term Solvency
36/100
Solvency
Score

Wemade Co Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Wemade Co Ltd

Wall Street analysts forecast Wemade Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Wemade Co Ltd is 68 340 KRW with a low forecast of 60 600 KRW and a high forecast of 78 750 KRW.

Lowest
Price Target
60 600 KRW
28% Upside
Average
Price Target
68 340 KRW
45% Upside
Highest
Price Target
78 750 KRW
67% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Wemade Co Ltd

1M 1M
-2%
6M 6M
-21%
1Y 1Y
+8%
3Y 3Y
+90%
5Y 5Y
+113%
10Y 10Y
+157%
Annual Price Range
47 250
52w Low
33 550
52w High
76 100
Price Metrics
Average Annual Return 194.99%
Standard Deviation of Annual Returns 450.77%
Max Drawdown -87%
Shares Statistics
Market Capitalization 1.6T KRW
Shares Outstanding 33 556 611
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Wemade Co Ltd

Country

Korea

Industry

Media

Market Cap

1.6T KRW

Dividend Yield

2.62%

Description

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.

Contact

GYEONGGI-DO
Seongnam
WeMade Tower, 49, Daewangpangyo-ro 644beon-gil, Bundang-gu
+82237092000
https://corp.wemade.com/

IPO

2009-12-18

Employees

-

Officers

Head of North American Bus.
Nam-Chul Kim
Managing Director
Hyong-Il Shin
Chairman and Head of Devel.
Kwan-Ho Park
CEO, Pres, Head of Management & Inside Director
Mr. Hyun-Guk Chang
Director of Fin. Department
Hong-Rae Cho
Head of Investor Relations
Sang-Won Kim
Show More
Exec.
Mr. Soo Kiel Seo
Show Less

See Also

Discover More
What is the Intrinsic Value of one Wemade Co Ltd stock?

The intrinsic value of one Wemade Co Ltd stock under the Base Case scenario is 77 899.88 KRW.

Is Wemade Co Ltd stock undervalued or overvalued?

Compared to the current market price of 47 250 KRW, Wemade Co Ltd is Undervalued by 39%.