Chorokbaem Media Co., Ltd.

Chorokbaem Media Co., Ltd.

KKRX:047820
3,030.00
KRW
+20.00
(+0.66%)
-21.90EPS
408.87P/E
106.35BMarket 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
8,261.35
9,366.14
6,788.7
20,215.73
9,400.73
9,039.56
5,748
4,586.34
9,188.28
8,886.46
10,875.1
8,620.22
7,026.22
5,996.79
Basic EPS, GAAP
-863.92
-741.85
-169.03
929.66
-2,131.64
-2,187.98
976.61
-3,330
-1,380.83
-2,092
-1,900
-165
115
10.65
Free Cash Flow per Basic Share
-25.48
-1,594.83
-974.58
235.67
-183.06
-3,266.3
-92.99
-744.48
-1,381.93
-1,281.91
1,321.81
411.87
940.39
187.26
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
1,790.96
- -
- -
- -
- -
- -
- -
Book Value per Share
8,523.23
7,800.76
12,127.41
13,601.22
11,817
10,570.35
11,696.27
10,060
15,585.82
13,331.1
10,924.96
10,802.45
11,069.19
10,992.89
Tangible Book Value per Share
6,903.27
5,891.25
4,930.83
7,632.9
8,026.19
8,905.89
9,727.96
8,252.11
11,666.42
9,747.72
8,199.57
7,984.7
9,295.34
9,293.34
Basic Weighted Avg Shares
3
3
4
5
6
7
8
10
16
22
22
24
25
24
Sales/Revenue/Turnover
22,645
25,576
24,842
105,908
58,844
63,871
48,520
46,741
149,110
192,542
241,316
210,273
172,197
146,439
Operating Margin (%)
-8.32
-8.38
-9.42
7.3
0.46
2.01
2.89
-26.25
3.15
2.9
-0.08
-6.91
2.08
1.13
Depreciation Expense
32
38
38
818
910
946
688
9,265
18,329
22,395
24,344
45,053
17,928
17,216
Net Income, GAAP
-2,368
-2,026
-619
4,870
-13,343
-15,460
8,244
-33,937
-22,409
-45,327
-42,161
-4,025
2,818
260
Effective Tax Rate (%)
- -
- -
- -
12.16
- -
- -
1.04
- -
- -
- -
- -
- -
15.78
184.39
Profit Margin (%)
-10.46
-7.92
-2.49
4.6
-22.68
-24.2
16.99
-72.61
-15.03
-23.54
-17.47
-1.91
1.64
0.18
Working Capital
13,985
7,722
6,608
944
14,730
-8,785
-45,220
-31,928
100,869
30,682
109,072
74,286
109,994
114,765
LT Debt
- -
- -
432
432
432
- -
2
35,444
59,212
21,939
2,033
3,707
2,715
2,449
Total Equity
23,595
21,617
64,167
72,257
81,902
91,101
106,293
133,426
370,238
323,112
342,545
285,756
288,882
286,565
Return on Invested Capital (%)
- -
- -
- -
6.93
- -
- -
1.25
- -
- -
- -
- -
- -
0.74
0.09
Return on Capital (%)
- -
- -
- -
9.97
- -
- -
8.71
- -
- -
- -
- -
- -
2.72
-1.75
Return on Common Equity (%)
-9.66
-9.1
-1.46
7.2
-17.41
-18.45
8.66
-29.06
-9.65
-14.52
-15.17
-1.52
1.06
0.1

Capital Structure

KRW

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
31,818
32,723
33,926
LT Borrowings
- -
- -
- -
LT Finance Leases
3,478
2,715
2,449
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
24
24
24
Market Capitalization
157,751
110,132
106,347

Working Capital

KRW

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
188,457
185,988
191,219
Cash, Cash Equivalents & STI
155,907
165,511
168,827
Accounts Receivable, Net
13,023
4,352
4,258
Inventories
2,668
3,201
4,277
Total Current Liabilities
92,222
75,994
76,454
Payables & Accruals
- -
- -
- -
ST Debt
31,818
32,723
33,926
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
23.47%
31.06%
1.09%
Free Cash Flow
243.41%
15.5%
129.4%
Net Income, GAAP
-210.96%
-39.83%
-170.02%
Sales/Revenue/Turnover
50.52%
48.5%
-18.11%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
45,780
80,521
43,053
40,918
210,273
2025
50,364
37,872
48,931
35,030
172,197
2026
24,607
- -
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
356
524
330
-1,375.78
-165
2025
28.43
-207.81
-68.11
362.87
115
2026
-76.3
- -
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

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

Company Description

Full Time Employees
43
Sector
Consumer services
Industry
Movies/Entertainment
Address
Seoul South Korea
IPO Date
Dec 24, 2002
Business
Chorokbaem Media Co., Ltd. is a South Korean entertainment and digital media content production company that develops, produces, and distributes television dramas, broadcast programming, and multimedia content. Founded in May 1998 and headquartered in Seoul, South Korea, the company operates across core business segments, including Broadcasting Program Production, Broadcasting Channel Distribution, Artist and Talent Management, Media Commerce, and Real Estate Leasing. Chorokbaem Media supplies prime-time programming and intellectual property to major terrestrial networks, cable television channels, and global over-the-top streaming platforms serving domestic and international audiences. The company provides a comprehensive suite of media production and entertainment services; its core offerings encompass full-cycle television drama and series production, including screenplay development, casting, directing, sound design, visual effects, and post-production; animated series development and co-production; celebrity, actor, and creator management through specialized talent agency subsidiaries; broadcast program licensing, format syndication, and digital distribution rights management; media commerce and brand integration solutions, including product placement, original soundtrack publishing, and intellectual property merchandising; and commercial property leasing operations. Notable television drama productions in the company portfolio include The Penthouse: War in Life, My Mister, Red Balloon, The Slave Hunters, All In, and the BTS-universe inspired drama Begins Youth. In recent corporate developments, Chorokbaem Media underwent a major ownership and governance restructuring following the acquisition of a controlling interest by South Korean private equity firm Q Capital Partners. Following the initial purchase of a 39.93 percent equity stake from CT Property, Q Capital Partners expanded its controlling interest to over 60 percent through open-market transactions and convertible bond acquisitions. Following the takeover, the company reconstituted its board of directors with Q Capital Partners-affiliated leadership to strengthen internal controls, optimize balance sheet liquidity, and drive operational efficiency. Concurrently, Chorokbaem Media has refocused its corporate strategy on high-margin core drama production, expanded strategic co-productions with major entertainment companies such as HYBE, and streamlined its subsidiary operations to maximize profitability across its global content distribution network.