Fantagio Corp.

Fantagio Corp.

KKRX:032800
1,446.00
KRW
-5.00
(-0.34%)
-1,807.10EPS
14.58BMarket Cap
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
24,342.47
19,530.55
22,012.83
17,605.01
10,808.45
9,342.1
11,755.66
2,087.8
113,670.84
6,035.54
10,119.37
65,827.1
4,178.79
5,242.16
Basic EPS, GAAP
-8,023.24
-40,758.17
1,426.35
-3,565.89
-7,042.62
-5,839.14
-10,029.06
-356.59
-100,250.11
-2,675
-4,800
-5,825
-1,006.02
-1,804.45
Free Cash Flow per Basic Share
-4,962.51
-1,654.51
372.52
-3,785.68
-3,493.36
287.17
841.53
-79.53
9,640.56
-1,450.12
-4,668.38
-6,509.68
1,191.99
-757.22
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
25,227.94
24,147.97
25,790.1
22,994.66
30,178.71
24,902.77
16,137.2
14,299.12
12,180.31
10,280.26
9,134.96
6,343.05
5,346.92
4,828.9
Tangible Book Value per Share
21,843.37
6,120.31
7,928.09
5,706.01
21,320.23
16,382.57
10,251.4
11,780.61
8,087.38
7,736.94
4,956.86
4,788.19
3,915.26
3,458.12
Basic Weighted Avg Shares
- -
1
1
1
1
1
2
8
- -
3
4
1
9
7
Sales/Revenue/Turnover
10,150
12,556
23,122
15,463
13,305
13,615
18,514
16,426
23,455
15,259
38,528
72,335
38,192
38,326
Operating Margin (%)
-21.58
-33.08
3.83
-20.61
-48.37
2.59
2.98
-4.31
8.28
8.34
-12.65
-2.07
-20.92
-25.26
Depreciation Expense
687
1,006
792
1,019
975
898
1,294
1,035
1,245
470
3,295
4,210
4,835
4,671
Net Income, GAAP
-3,345
-26,202
1,498
-3,132
-8,669
-8,510
-15,795
-2,805
-20,686
-6,763
-18,275
-6,401
-9,195
-13,193
Effective Tax Rate (%)
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Profit Margin (%)
-32.96
-208.69
6.48
-20.25
-65.16
-62.5
-85.31
-17.08
-88.19
-44.32
-47.43
-8.85
-24.07
-34.42
Working Capital
7,509
-4,680
-1,785
-6,736
21,531
13,754
4,038
3,693
-1,492
5,875
3,539
22,883
16,208
661
LT Debt
- -
- -
- -
- -
- -
- -
1,743
1,611
1,341
1,602
1,425
1,252
1,030
875
Total Equity
12,951
23,772
25,213
21,953
46,520
37,522
23,731
20,869
31,217
31,703
42,708
58,081
48,959
44,209
Return on Invested Capital (%)
- -
- -
3.1
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Capital (%)
- -
- -
8.21
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Return on Common Equity (%)
-22.25
-136.23
5.74
-12.15
-24.08
-19.62
-48.87
-11.7
-77.44
-21.71
-49.41
-12.73
-17.21
-26.14

Capital Structure

KRW

•

in mil. unless spec.
Sep'26
Dec'26
Mar'26
ST Debt
14,963
14,529
15,698
LT Borrowings
740
778
- -
LT Finance Leases
981
909
875
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
9
9
9
Market Capitalization
22,710
22,025
14,577

Working Capital

KRW

•

in mil. unless spec.
Sep'26
Dec'26
Mar'26
Total Current Assets
59,528
58,745
47,595
Cash, Cash Equivalents & STI
38,104
38,888
24,547
Accounts Receivable, Net
1,441
2,188
2,087
Inventories
1,033
7,431
12,255
Total Current Liabilities
40,553
46,884
46,934
Payables & Accruals
- -
- -
- -
ST Debt
14,963
14,529
15,698
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
13.7%
21.23%
-15.71%
Free Cash Flow
-159.02%
-125.9%
-252.3%
Net Income, GAAP
58.82%
143.79%
43.65%
Sales/Revenue/Turnover
18.08%
40.18%
-47.2%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
12,521
18,432
16,868
24,513
72,335
2025
7,544
9,369
8,604
12,675
38,192
2026
10,394
9,275
5,982
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-300
-1,225
-525
-374.19
-5,825
2025
-34.55
175
-600
-887.16
-1,006.02
2026
-128.04
-157.06
-1,356.49
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Company Description

CEO
Yeong-Jin Shin
Full Time Employees
147
Sector
Commercial services
Industry
Miscellaneous commercial services
Address
Seoul South Korea
IPO Date
Jun 26, 1997
Business
Fantagio Corp. is a South Korea-based comprehensive entertainment and media company primarily engaged in talent management, music production, television drama and film production, and cultural content creation. Founded in 2008 and headquartered in Seoul, South Korea, the company operates across core business segments comprising Artist Management, Music Production and Distribution, Drama and Motion Picture Production, Event and Concert Planning, and Intellectual Property Merchandising. Fantagio Corp. provides systematic management, career development, and agency representation services for K-pop idol groups, solo musicians, actors, and media personalities, managing prominent talent such as ASTRO, LUN8, Cha Eun-woo, and Ong Seong-wu; produces, publishes, licenses, and distributes physical music albums, digital singles, original soundtracks, and music videos; plans, finances, and produces television drama series, web dramas, variety programs, and cinematic films for domestic terrestrial networks, cable channels, and global over-the-top streaming platforms; organizes, executes, and promotes domestic and international live concert tours, fan meetings, showcases, and stage performances; and commercializes artist intellectual property through advertising endorsements, brand licensing, character merchandise, and fan platform operations. The company distributes its content and entertainment services across domestic and international markets, including South Korea, Japan, Greater China, Southeast Asia, North America, and Europe. In recent operational developments, Fantagio Corp. has significantly expanded its television drama and video content production business, securing major broadcast and global streaming contracts for productions such as A Good Day to Be a Dog; launched and developed its next-generation K-pop boy group LUN8 and its sub-unit LUN8wave to reinforce its music IP portfolio following the conclusion of group activities for girl group Weki Meki; executed strategic capital restructuring and corporate financing initiatives, including convertible bond issuances and paid-in capital increases, to fund its multi-year drama production pipeline and global artist development; and forged strategic content alliances with webtoon and digital intellectual property holders to secure original story adaptation rights for future multimedia projects.