kt nasmedia Co., Ltd.

kt nasmedia Co., Ltd.

KKRX:089600
12,110.00
KRW
-170.00
(-1.38%)
1,184.48EPS
17.16P/E
128.66BMarket Cap
Nov 06Next 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
2,645.3
2,992.57
4,545.72
6,913.07
11,343.84
10,059.35
11,077.2
10,849.98
10,972.58
13,473.63
12,978.99
12,608.37
10,427.29
10,698.77
Basic EPS, GAAP
600
797.52
993.39
1,167.77
2,318.18
1,785.95
1,952.07
2,224.55
2,310.91
2,368
1,478
-570.64
601.39
663.25
Free Cash Flow per Basic Share
-544.95
6.94
607.84
1,605.02
1,248.76
1,865.49
2,877.5
4,396.09
3,637
1,646.42
502.96
3,099.6
3,034.79
- -
Dividend per Share
137.94
140.52
239.58
293.42
322.27
570.35
439.27
609.69
601.1
661.37
636.48
700
700
- -
Book Value per Share
5,613.84
6,252.54
6,950.23
9,245.27
11,271.59
12,452.34
13,738.81
17,831.7
18,120.49
19,926.84
18,816.79
17,643.68
17,823.01
17,269.81
Tangible Book Value per Share
5,515.74
6,139.36
6,845.18
4,688.59
6,835.89
8,183.81
9,399.14
13,248.12
14,099.63
16,031.26
15,458.3
15,237.44
17,556.78
16,973.35
Basic Weighted Avg Shares
9
10
10
10
11
11
11
10
11
11
11
11
11
11
Sales/Revenue/Turnover
24,754
29,855
45,375
69,943
120,183
106,542
117,007
111,641
124,161
152,394
146,769
142,552
117,893
120,831
Operating Margin (%)
24.47
28.81
25.52
22.07
28.46
23.35
26.12
24.16
26.48
21.69
13.98
14.07
10.45
10.94
Depreciation Expense
313
381
401
1,405
3,036
3,305
10,478
10,198
6,657
8,039
8,366
8,441
14,185
14,129
Net Income, GAAP
5,615
7,956
9,916
11,815
24,560
18,916
20,619
22,890
26,149
26,783
16,714
-6,452
6,799
7,491
Effective Tax Rate (%)
23.19
22.75
22.48
23.42
24.07
21.5
28.76
22.5
24.79
19.74
19.15
- -
31.45
31.63
Profit Margin (%)
22.68
26.65
21.85
16.89
20.44
17.75
17.62
20.5
21.06
17.58
11.39
-4.53
5.77
6.2
Working Capital
50,426
56,747
54,832
47,348
69,689
83,500
90,554
151,719
160,696
173,980
160,568
182,036
149,452
143,617
LT Debt
- -
- -
- -
6,000
3,000
- -
2,371
361
11,264
9,654
5,717
2,226
10,508
8,160
Total Equity
56,196
62,569
69,531
104,423
127,770
141,949
153,131
200,668
221,776
242,441
250,975
239,404
201,690
195,436
Return on Invested Capital (%)
9.22
10.98
13.38
12.7
20.44
13.59
13.74
10.96
10.85
10.49
6.26
- -
3.5
3.72
Return on Capital (%)
11.25
13.4
15.01
13.03
18.76
12.68
12.73
12.47
11.57
10.21
6.23
- -
3.17
3.37
Return on Common Equity (%)
11.27
13.44
15.05
14.13
22.6
15.05
15.09
14.86
14.81
13.69
8
-3.13
3.39
3.84

Capital Structure

KRW

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
11,569
11,021
10,462
LT Borrowings
- -
- -
- -
LT Finance Leases
12,842
10,508
8,160
Preferred Equity and Hybrid Capital
- -
180
180
Shares Outstanding
11
11
11
Market Capitalization
161,113
146,867
128,664

Working Capital

KRW

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
320,582
376,595
324,912
Cash, Cash Equivalents & STI
154,274
159,497
161,715
Accounts Receivable, Net
22,383
29,185
19,222
Inventories
- -
- -
- -
Total Current Liabilities
165,587
227,143
181,295
Payables & Accruals
- -
- -
- -
ST Debt
11,569
11,021
10,462
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
12.56%
0.6%
-15.75%
Free Cash Flow
68.19%
76.17%
-2.09%
Net Income, GAAP
-24.09%
-72.99%
-205.39%
Sales/Revenue/Turnover
12.99%
2.02%
-17.3%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
22,766
35,916
35,460
39,102
142,552
2025
23,511
26,264
31,179
36,939
117,893
2026
26,450
- -
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
266
569.74
505.39
-1,911.71
-570.64
2025
257.52
-41.8
432.94
-52.12
601.39
2026
324.92
- -
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
700
2025
- -
- -
- -
- -
700
2026
- -
- -
- -
- -
- -

Company Description

CEO
Pyeong-Kwon Park
Full Time Employees
400
Sector
Commercial services
Industry
Advertising/Marketing services
Address
Seoul South Korea
IPO Date
Jul 17, 2013
Business
kt nasmedia Co., Ltd. is a South Korea-based digital media representative and advertising technology company that provides integrated digital marketing, programmatic advertising, media planning, and data-driven advertising solutions. Operating as a subsidiary of telecommunications group KT Corporation, the company specializes in digital display and video advertising, over-the-top and connected TV monetization, digital out-of-home media, mobile performance marketing, and retail commerce advertising. Its core products and services include nap (Nasmedia Ad Platform), a comprehensive artificial intelligence-powered integrated ad-tech platform managing audience targeting, automated bidding, ad delivery, and campaign performance analytics; AdPacker, a demand-side and data management platform leveraging machine learning and telecommunications big data for behavioral user segmentation and retargeting; AdMixer, a real-time bidding programmatic ad exchange infrastructure; Nswitch, a mobile performance advertising network supporting reward and non-reward campaign optimization; digital media sales and representative services covering major online, social, and video streaming channels; IPTV and addressable television advertising solutions deployed across the KT Genie TV network; digital out-of-home and transit advertising media across metropolitan subway networks, bus transit hubs, and commercial shopping centers including Gangnam Station; and K-Deal, an AI-driven personalized mobile commerce and targeted messaging marketing platform utilizing KT Group consumer insights. The company serves brand advertisers, advertising agencies, e-commerce retailers, and digital media publishers across South Korea and international markets, supported by regional operations including its Southeast Asian subsidiary, Nasmedia (Thailand) Co., Ltd. Founded in 2000 and headquartered in Seongnam-si, Gyeonggi-do, South Korea, the company joined the KT Group in 2008 and is listed on the KOSDAQ market under ticker 089600. In recent strategic developments, kt nasmedia Co., Ltd. restructured its operational portfolio through the sale of its equity stake in search marketing subsidiary PlayD Co., Ltd. to SOOP Co., Ltd. in March 2025 to concentrate capital and research resources on its proprietary AI ad-tech and premium media representation businesses; expanded its over-the-top streaming advertising business by securing ad inventory partnerships and marketing agency mandates for ad-supported tiers of streaming platforms including Netflix, TVING, and Coupang Play; upgraded its flagship nap platform with generative AI capabilities and cross-channel optimization tools integrating KT Group telecommunications and commerce datasets; and broadened its digital out-of-home infrastructure through the deployment of interactive digital billboard and smart transit display assets in core commercial districts across the Seoul metropolitan area.