Daiwon Media Co., Ltd.

Daiwon Media Co., Ltd.

KKRX:048910
8,620.00
KRW
-80.00
(-0.92%)
539.11EPS
12.90P/E
87.61BMarket Cap
Nov 12Next Earn
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
8,617.8
8,939.98
8,657.69
7,904.77
9,614.51
12,995.68
15,350.95
21,577.25
24,323.6
24,592.44
25,609.16
20,835.26
28,348.78
31,512.53
Basic EPS, GAAP
-1,634.96
-127.35
309.56
-87.18
496.66
165.55
88.16
332.09
460.41
454.54
503.52
-127.35
454
562.15
Free Cash Flow per Basic Share
51.35
-328.08
384.9
-280.67
-395.26
-1,126.81
-464.62
491.03
51.67
-42.49
1,575.07
30.17
-747.84
-1,164.79
Dividend per Share
- -
57.39
48.78
42.86
41.01
40.97
119.24
20.87
16.71
20.87
118.78
119.14
42.58
- -
Book Value per Share
4,333.57
4,292.36
4,652.28
4,619.73
5,067.11
6,405.58
6,366.88
6,828.27
7,317.01
7,727.97
8,175.6
7,868.94
8,448.32
8,514.78
Tangible Book Value per Share
3,257.31
3,455.91
3,874.9
3,894.61
4,056.42
5,053.08
4,584.95
4,651.3
5,290.86
5,314.17
5,930.99
5,817.15
6,571.84
6,438.25
Basic Weighted Avg Shares
9
9
11
12
13
13
12
12
12
12
12
12
12
12
Sales/Revenue/Turnover
76,980
80,224
91,413
94,993
120,735
163,375
191,546
266,227
299,833
303,454
316,062
256,364
342,850
386,686
Operating Margin (%)
-6.68
2.15
4.7
2.51
5.79
3.93
1.91
2.71
4.09
4.75
4.37
0.63
2.92
2.78
Depreciation Expense
6,914
5,849
4,757
7,690
7,540
7,996
10,199
9,130
9,186
17,280
20,119
19,117
17,683
17,556
Net Income, GAAP
-14,605
-1,143
3,268
-1,048
6,237
2,081
1,100
4,097
5,675
5,609
6,214
-1,567
5,491
6,898
Effective Tax Rate (%)
- -
52.76
17.35
82.8
21.44
38.7
18.42
- -
19.65
25.71
26.64
- -
30.09
26.38
Profit Margin (%)
-18.97
-1.42
3.58
-1.1
5.17
1.27
0.57
1.54
1.89
1.85
1.97
-0.61
1.6
1.78
Working Capital
27,996
34,898
38,403
38,760
36,908
46,614
39,293
34,709
39,747
45,190
46,775
40,706
77,426
71,060
LT Debt
12,952
11,224
6,438
- -
- -
- -
3,637
2,641
1,626
2,723
5,552
5,295
35,784
37,082
Total Equity
51,091
54,838
66,262
74,341
80,950
101,545
101,198
109,230
118,702
126,918
134,256
130,220
134,730
135,536
Return on Invested Capital (%)
- -
1.2
5.24
0.61
7.64
4.53
2.89
- -
7.85
7.54
6.57
- -
4.07
4.04
Return on Capital (%)
- -
-3.61
3.16
-3.48
6.03
0.04
-0.58
- -
2.51
3.6
3.72
- -
4.51
4.79
Return on Common Equity (%)
-32.07
-2.86
7.07
-1.92
10.25
2.89
1.38
5.03
6.5
6.04
6.34
-1.58
5.51
6.91

Capital Structure

KRW

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
20,010
18,861
33,044
LT Borrowings
29,951
29,956
31,352
LT Finance Leases
5,097
5,828
5,730
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
12
12
12
Market Capitalization
106,220
95,467
87,612

Working Capital

KRW

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
129,367
135,060
142,783
Cash, Cash Equivalents & STI
30,752
35,047
36,685
Accounts Receivable, Net
27,598
30,883
30,745
Inventories
44,515
45,689
49,168
Total Current Liabilities
62,792
57,634
71,722
Payables & Accruals
- -
- -
- -
ST Debt
20,010
18,861
33,044
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
7.59%
4.36%
3.46%
Free Cash Flow
-692.75%
-1,342.7%
-2,536.01%
Net Income, GAAP
-119.61%
-105.5%
-450.41%
Sales/Revenue/Turnover
15.54%
6.57%
33.74%
Total Cash Common Dividend
- -
- -
-64.87%

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
67,823
65,494
59,969
63,078
256,364
2025
58,694
87,333
92,944
103,879
342,850
2026
102,530
- -
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-12.73
-82.29
-200.82
172.47
-127.35
2025
-25.47
62.03
138.55
275.52
454
2026
88.77
- -
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
119.14
2025
- -
- -
- -
- -
42.58
2026
- -
- -
- -
- -
- -

Company Description

Full Time Employees
272
Sector
Consumer services
Industry
Movies/Entertainment
Address
Seoul South Korea
IPO Date
Jul 31, 2001
Business
Daiwon Media Co., Ltd. is a South Korea-based comprehensive entertainment and multimedia content company engaged in animation production, character licensing, gaming distribution, publishing, and retail merchandising. Founded in 1973 and headquartered in Seoul, South Korea, the company operates across five core business segments: Animation and Content Production, Game Distribution, Character Licensing and Merchandising, Publishing and Web Content, and Retail and Exhibition Services. The company provides a wide range of entertainment products and specialized services, including the planning, production, and distribution of 2D and 3D animated films, live-action visual effects (VFX) television series, and character intellectual properties (IP), featuring proprietary franchises such as Armored Saurus, Dooly the Little Dinosaur, and Running Man, alongside Korean distribution rights for global franchises including Crayon Shin-chan, Doraemon, One Piece, My Hero Academia, and Studio Ghibli theatrical releases; wholesale and retail distribution of video game hardware, software, and accessories as an authorized distributor of Nintendo Switch products in South Korea, as well as video game development, porting, and publishing under the Daewon Media Game Lab label and PC game distribution partnerships including Blizzard Entertainment titles; manufacturing, localization, and distribution of collectible cards and hobby products, notably the Yu-Gi-Oh! Official Card Game and original trading card games such as Nibel Arena, as well as sports cards and capsule toys; publication and distribution of printed comic books (manhwa), graphic novels, light novels, digital webtoons, and web novels through affiliated publishing houses; and operation of character-themed retail stores, pop-up shops, and cultural complexes, including Aniland, Acorn Forest (Dongguri Forest), official Animate stores, San-X specialty shops, and the Popcon-D Square exhibition venue in Seoul. Daiwon Media operates through key subsidiaries and affiliates, including Daewon C.I. Inc. and Haksan Publishing Co., Ltd. for print and digital publishing, StoryJak Co., Ltd. and Studio Mujik Co., Ltd. for webtoon and digital IP creation, Daewon Creative Japan Co., Ltd. for international licensing and toy development in Japan, and EMP Co., Ltd. for motion-capture and 3D technical production. The company serves individual consumers, gamers, and pop-culture enthusiasts domestically in South Korea and across international markets including Japan, Greater China, North America, and Europe. In recent corporate and operational developments, Daiwon Media completed the full absorption and statutory merger of its broadcasting subsidiary, Daewon Broadcasting Co., Ltd., integrating its cable and satellite animation television networks, including AniOne, Champ TV, and AniBox, directly into parent company operations to optimize broadcast distribution synergies and streamline administrative structures. The company has expanded its global intellectual property footprint by launching the international reboot of its flagship live-action series Armored Saurus across North American, European, and Asian television and streaming platforms. In its trading card and retail divisions, Daiwon Media secured cross-border export agreements to distribute its proprietary trading card game Nibel Arena into Greater China, entered a nationwide retail distribution partnership to deploy Ichiban Kuji character lottery kiosks across GS25 convenience stores in South Korea, and established permanent brick-and-mortar flagship retail stores for San-X character brands, including Rilakkuma and Sumikkogurashi. Furthermore, the company continues to co-host and expand the annual Anime x Game Festival (AGF) in South Korea while increasing investments in digital comic content pipelines to supply global webtoon platforms.