Webzen Inc

069080.KS

069080.KSWebzen Inc KR flag

KSE

15,930.00

KRW

-150.00

(-0.93%)

Nov 07Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

Webzen Inc

069080.KS

(KSE)

Recent

price

15,930.00

P/E

ratio

div

yld

1.88%

ROIC.AI

Legends:

Stock price

Beta (1.0 Market)

% total return 04/18

Stock

S&P500

9.86

6.57

-40.67

22.75

6.56

93.55

2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	TTM
2,358.87	1,564.65	2,135.38	1,966.35	2,318.33	2,341.5	7,652.63	6,966.96	5,301.03	6,995.61	5,657.05	9,559.74	9,383.68	8,164.69	6,661.4	7,287.1	7,287.36	Revenue per Share
27	-260	202.24	78	59	266	1,911	1,431	965	1,609	1,369	2,802	2,862	2,441	1,955	1,932	1,932.07	Basic EPS, GAAP
1,149.21	407.75	161.91	-61.12	-666.18	273.34	3,087.08	1,376.29	810.85	2,523.3	474.1	4,288.28	2,809.02	1,142.04	1,317.5	2,063.04	2,063.11	Free Cash Flow per Basic Share
- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	369.54	299.6	- -	Dividend per Share
382.12	778.14	622.95	686.45	681.58	913.55	2,792.83	4,216.3	5,187.02	6,800.91	8,183.4	11,064.78	14,051.07	16,892.58	18,369.71	19,976.73	19,977.43	Book Value per Share
9,748.03	3,346.68	1,611.9	2,407.11	2,142.78	2,687.34	4,873.74	6,255.93	7,300.65	8,997.62	10,445.48	13,102.31	15,635.07	18,192.02	20,094.42	21,803.88	21,804.64	Tangible Book Value per Share
12	24	28	29	31	31	32	32	31	31	31	31	30	30	29	29	29	Basic Weighted Avg Shares
27,802	37,158	59,199	57,260	72,079	73,472	242,222	219,993	166,267	218,877	176,052	294,092	284,783	242,140	196,290	214,747	214,747	Sales/Revenue/Turnover
-5.56	17.79	14.94	14.91	3.85	19.36	30.85	25.99	26.47	31.46	29.42	36.81	36.28	34.28	25.42	25.4	25.4	Operating Margin (%)
2,435	4,513	5,851	5,466	7,289	7,587	7,321	8,668	8,868	7,144	7,638	5,462	4,652	4,933	6,629	6,894	6,894	Depreciation Expense
318	-6,175	5,607	2,271	1,834	8,347	60,487	45,186	30,267	50,342	42,604	86,200	86,858	72,393	57,608	56,935	56,935	Net Income, GAAP
76.82	- -	41.88	57.21	62.29	26.09	8.53	21.1	34.36	26.76	26.08	25.69	28.24	31.26	19.96	20.55	20.55	Effective Tax Rate (%)
1.14	-16.62	9.47	3.97	2.54	11.36	24.97	20.54	18.2	23	24.2	29.31	30.5	29.9	29.35	26.51	26.51	Profit Margin (%)
81,762	68,644	29,478	47,325	23,012	44,627	104,121	154,672	184,105	215,804	196,069	241,003	258,506	303,374	309,687	413,709	413,709	Working Capital
- -	13,460	848	- -	- -	- -	100	- -	100	- -	3,173	1,973	3,246	2,857	1,420	3,783	3,783	LT Debt
120,237	96,409	106,010	125,639	129,714	139,497	200,861	239,680	269,455	313,939	355,615	434,688	505,911	574,360	623,899	672,635	672,635	Total Equity
-0.3	- -	4.47	2.89	0.8	7.76	38.39	19.47	11.03	16.66	10.99	19.33	14.82	10.13	6.51	6.54	6.54	Return on Invested Capital (%)
7.34	- -	21.35	9.56	8.44	33.17	102.73	40.74	20.58	26.81	18.23	28.57	22.37	15.4	10.95	10.02	9.99	Return on Capital (%)
7.32	-53.73	31.37	12.19	8.91	33.48	103.34	40.79	20.46	26.81	18.23	28.97	22.65	15.61	11.05	10.08	10.08	Return on Common Equity (%)

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	24.75%	7.87%	9.4%
Net Income, GAAP	68.22%	12.97%	-1.17%
Free Cash Flow	184.1%	153.94%	56.6%
Total Cash Common Dividend	- -	- -	-18.92%
Total Equity	17.41%	13.72%	7.81%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Similar Companies: Feiyu Technology International Company Ltd. (1022.HK)
Zordix AB (publ) (ZORDIX-B.ST)
Asiasoft Corporation Public Company Limited (AS.BK)
Movie Games S.A. (MOV.WA)
Ubisoft Entertainment SA (UBSFY)
Alpha Metaverse Technologies Inc. (ALPA.CN)
Business: Webzen Inc is a South Korean technology company that develops and publishes online games and engages in software licensing and related services. Webzen offers free-to-play games and generates revenue through in-game virtual currency purchases. The company’s segments include personal computer online games, console games, mobile network games, and derived merchandising enterprises. The firm operates a global service platform known as Webzen across North America, Europe, and South America. One of Webzen's notable games is MU Origin.

Year	Q1	Q2	Q3	Q4	FY
2022	69,849	69,594	59,558	43,139	242,140
2023	42,787	42,497	40,355	70,651	196,290
2024	61,470	48,047	49,160	56,071	214,747

Year	Q1	Q2	Q3	Q4	FY
2022	626	692	638	- -	2,441
2023	431	447	381	- -	1,955
2024	702	474	343	- -	1,932

Year	Q1	Q2	Q3	Q4	FY
2022	- -	- -	- -	- -	- -
2023	- -	- -	- -	- -	369.54
2024	- -	- -	- -	- -	299.6

	Jun'24	Sep'24	Dec'24
ST Debt	1,331	1,071	1,967
LT Borrowings	- -	- -	- -
LT Finance Leases	2,136	1,889	3,783
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	29	29	29
Market Capitalization	491,911	563,142	- -

	Jun'24	Sep'24	Dec'24
Total Current Assets	449,699	486,131	482,311
Accounts Receivable, Net	21,631	- -	21,564
Cash, Cash Equivalents & STI	425,812	451,699	455,174
Inventories	24	23	34
Total Current Liabilities	70,174	70,379	68,602
Payables & Accruals	- -	- -	- -
ST Debt	1,331	1,071	1,967
Deferred Revenue	- -	- -	- -

2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	TTM
2,358.87	1,564.65	2,135.38	1,966.35	2,318.33	2,341.5	7,652.63	6,966.96	5,301.03	6,995.61	5,657.05	9,559.74	9,383.68	8,164.69	6,661.4	7,287.1	7,287.36	Revenue per Share
27	-260	202.24	78	59	266	1,911	1,431	965	1,609	1,369	2,802	2,862	2,441	1,955	1,932	1,932.07	Basic EPS, GAAP
1,149.21	407.75	161.91	-61.12	-666.18	273.34	3,087.08	1,376.29	810.85	2,523.3	474.1	4,288.28	2,809.02	1,142.04	1,317.5	2,063.04	2,063.11	Free Cash Flow per Basic Share
- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	369.54	299.6	- -	Dividend per Share
382.12	778.14	622.95	686.45	681.58	913.55	2,792.83	4,216.3	5,187.02	6,800.91	8,183.4	11,064.78	14,051.07	16,892.58	18,369.71	19,976.73	19,977.43	Book Value per Share
9,748.03	3,346.68	1,611.9	2,407.11	2,142.78	2,687.34	4,873.74	6,255.93	7,300.65	8,997.62	10,445.48	13,102.31	15,635.07	18,192.02	20,094.42	21,803.88	21,804.64	Tangible Book Value per Share
12	24	28	29	31	31	32	32	31	31	31	31	30	30	29	29	29	Basic Weighted Avg Shares
27,802	37,158	59,199	57,260	72,079	73,472	242,222	219,993	166,267	218,877	176,052	294,092	284,783	242,140	196,290	214,747	214,747	Sales/Revenue/Turnover
-5.56	17.79	14.94	14.91	3.85	19.36	30.85	25.99	26.47	31.46	29.42	36.81	36.28	34.28	25.42	25.4	25.4	Operating Margin (%)
2,435	4,513	5,851	5,466	7,289	7,587	7,321	8,668	8,868	7,144	7,638	5,462	4,652	4,933	6,629	6,894	6,894	Depreciation Expense
318	-6,175	5,607	2,271	1,834	8,347	60,487	45,186	30,267	50,342	42,604	86,200	86,858	72,393	57,608	56,935	56,935	Net Income, GAAP
76.82	- -	41.88	57.21	62.29	26.09	8.53	21.1	34.36	26.76	26.08	25.69	28.24	31.26	19.96	20.55	20.55	Effective Tax Rate (%)
1.14	-16.62	9.47	3.97	2.54	11.36	24.97	20.54	18.2	23	24.2	29.31	30.5	29.9	29.35	26.51	26.51	Profit Margin (%)
81,762	68,644	29,478	47,325	23,012	44,627	104,121	154,672	184,105	215,804	196,069	241,003	258,506	303,374	309,687	413,709	413,709	Working Capital
- -	13,460	848	- -	- -	- -	100	- -	100	- -	3,173	1,973	3,246	2,857	1,420	3,783	3,783	LT Debt
120,237	96,409	106,010	125,639	129,714	139,497	200,861	239,680	269,455	313,939	355,615	434,688	505,911	574,360	623,899	672,635	672,635	Total Equity
-0.3	- -	4.47	2.89	0.8	7.76	38.39	19.47	11.03	16.66	10.99	19.33	14.82	10.13	6.51	6.54	6.54	Return on Invested Capital (%)
7.34	- -	21.35	9.56	8.44	33.17	102.73	40.74	20.58	26.81	18.23	28.57	22.37	15.4	10.95	10.02	9.99	Return on Capital (%)
7.32	-53.73	31.37	12.19	8.91	33.48	103.34	40.79	20.46	26.81	18.23	28.97	22.65	15.61	11.05	10.08	10.08	Return on Common Equity (%)

Webzen Inc

Growth Rates

(avg. rate of change)

Growth Rates

(avg. rate of change)

Quarterly Revenue

Year

Quarterly Earnings Per Share

Year

Quarterly Dividends Per Share

Year

Capital Structure

Working Capital