Chips & Media, Inc.

Chips & Media, Inc.

KKRX:094360
11,370.00
KRW
-300.00
(-2.57%)
383.72EPS
39.52P/E
313.46BMarket Cap
Nov 16Next 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
704.62
761.85
763.15
731.17
470.74
733.11
644.22
798.64
1,035.91
1,258.7
1,458.29
1,317.38
1,398.71
1,409.02
Basic EPS, GAAP
50.96
177.5
184.62
190
-120.77
136.92
180.38
100
325
520.5
-1,411.96
487
291
385.58
Free Cash Flow per Basic Share
88.06
170.87
148.44
193.39
-109.27
97.41
81.81
198.31
498.26
750.01
220.52
311.3
114.45
278.22
Dividend per Share
- -
- -
- -
31.29
35.74
- -
21.3
58.45
24.99
82.07
105.32
- -
98.54
- -
Book Value per Share
917.31
1,092.99
2,818.51
1,543.99
1,376.28
1,480.45
1,664.54
1,691.91
1,962.35
2,227.8
3,503.15
3,778.37
4,108.69
4,078.53
Tangible Book Value per Share
857.57
1,017.84
2,662.39
1,490.61
1,339.23
1,445.95
1,617.31
1,654.69
1,930.17
2,191.78
3,463.3
3,737.09
4,068.07
3,997.98
Basic Weighted Avg Shares
14
14
16
19
19
19
25
19
19
19
19
21
20
20
Sales/Revenue/Turnover
10,015
10,808
12,049
13,680
9,056
14,147
16,148
15,401
19,980
24,093
27,569
27,075
28,467
28,877
Operating Margin (%)
12.71
18.78
19.48
20.52
-16.71
14.3
22.26
15.46
26.02
30.31
28.2
19.51
24.46
24.04
Depreciation Expense
342
513
675
725
664
569
560
1,108
1,616
1,597
1,618
1,598
1,889
2,055
Net Income, GAAP
724
2,518
2,915
3,555
-2,323
2,642
4,522
1,928
6,268
9,963
-26,694
10,009
5,923
7,902
Effective Tax Rate (%)
44.36
- -
- -
- -
- -
- -
- -
7.27
- -
- -
- -
- -
- -
- -
Profit Margin (%)
7.23
23.3
24.19
25.99
-25.66
18.68
28
12.52
31.37
41.35
-96.82
36.97
20.8
27.37
Working Capital
9,659
11,253
18,360
20,987
19,747
21,673
23,423
21,895
22,595
22,603
50,818
46,940
66,883
65,892
LT Debt
- -
- -
- -
- -
- -
- -
27
3,348
2,402
1,475
515
61
11,699
11,397
Total Equity
13,157
15,649
25,385
29,204
26,521
28,544
32,093
32,615
37,972
41,971
72,947
75,783
84,508
83,887
Return on Invested Capital (%)
5.6
- -
- -
- -
- -
- -
- -
6.45
- -
- -
- -
- -
- -
- -
Return on Capital (%)
6.32
- -
- -
- -
- -
- -
- -
5.76
- -
- -
- -
- -
- -
- -
Return on Common Equity (%)
5.76
17.66
14.31
13.09
-8.36
9.6
14.91
5.96
17.8
25.01
-46.52
13.46
7.39
9.89

Capital Structure

KRW

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
1,560
1,576
1,645
LT Borrowings
- -
9,159
9,261
LT Finance Leases
2,946
2,541
2,135
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
20
21
21
Market Capitalization
327,728
371,252
313,456

Working Capital

KRW

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
56,001
74,129
73,144
Cash, Cash Equivalents & STI
44,439
57,397
58,185
Accounts Receivable, Net
3,836
7,726
4,237
Inventories
- -
- -
- -
Total Current Liabilities
5,958
7,246
7,252
Payables & Accruals
- -
- -
- -
ST Debt
1,560
1,576
1,645
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
14.37%
23.23%
11.51%
Free Cash Flow
-7.79%
23.92%
-63.59%
Net Income, GAAP
-60.56%
-52.45%
-40.83%
Sales/Revenue/Turnover
11.36%
13.62%
5.14%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
4,909
6,050
7,030
9,087
27,075
2025
5,370
6,613
6,617
9,867
28,467
2026
5,780
- -
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
38
60
82
310.81
487
2025
-34
40
107
172.54
291
2026
63
- -
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
98.54
2026
- -
- -
- -
- -
- -

Company Description

CEO
Sang-Hyun Kim
Full Time Employees
86
Sector
Electronic technology
Industry
Semiconductors
Address
Seoul South Korea
IPO Date
Jul 30, 2015
Business
Chips & Media, Inc. is a South Korea-based fabless semiconductor intellectual property provider specializing in the design, development, and licensing of high-performance video codec, neural processing unit, and image signal processing hardware technologies for integrated circuit and system-on-chip developers. Founded in March 2003 and headquartered in Seoul, South Korea, the company operates research and development centers in Seoul and Daegu, supported by an international business network with offices and representatives across the United States, China, Japan, Taiwan, and Europe. Chips & Media serves fabless semiconductor companies, integrated device manufacturers, and system original equipment manufacturers across multiple industry verticals, including automotive infotainment and advanced driver-assistance systems, artificial intelligence edge computing, data center and cloud video transcoding, mobile electronics, smart surveillance, robotics, drones, digital televisions, set-top boxes, and augmented and virtual reality devices. The company offers a comprehensive portfolio of silicon-proven intellectual property cores and engineering services, categorized primarily into: Video Codec IP, including multi-standard video encoder and decoder cores under the WAVE series (such as WAVE6 and WAVE5 architectures supporting AV1, HEVC/H.265, AVC/H.264, VP9, and AVS2 standards), the WAVE-J series for standalone Motion JPEG processing, the WAVE-JP and WAVE-P series for Advanced Professional Video coding, and legacy CODA and BODA video cores; Neural Processing Unit IP, including the proprietary Chips&Media Neural Processor (CMNP) and WAVE-N series deep-learning hardware accelerators engineered for low-power, line-by-line real-time video super-resolution, noise reduction, object detection, and computational photography; Image Processing and Image Signal Processor IP, including hardware-accelerated image signal processing pipelines, lens distortion correction cores, multi-axis image distortion correction IP, dynamic range enhancement algorithms, and video format converter engines; and Technical Licensing and Support Services, including intellectual property integration assistance, field-programmable gate array emulation platforms, verification suites, software device drivers, firmware packages, and automotive functional safety design compliance services aligned with ISO 26262 ASIL standards. In recent strategic developments, Chips & Media has expanded its advanced multimedia and edge artificial intelligence portfolio through new product introductions and commercial licensing agreements. The company successfully developed and commenced commercial licensing of dedicated hardware IP for the next-generation AOMedia Video 2 (AV2) standard, targeting global streaming video platforms and cloud broadcast infrastructure. It advanced the commercialization of its dedicated CMNP neural processing unit IP, delivering hardware-accelerated 4K and 8K deep-learning super-resolution and noise-reduction capabilities with optimized DRAM bandwidth efficiency for edge devices. Additionally, Chips & Media entered into a strategic collaboration with Visionary.ai to develop an artificial-intelligence-driven real-time Image Signal Processor that combines software-defined imaging algorithms with hardware IP for ultra-low-light surveillance and automotive vision systems. The company also introduced the WAVE-J and WAVE-JP series to address high-throughput professional video and physical artificial intelligence applications, while maintaining key shareholder relationships with Korea Investment Partners and automotive semiconductor developer Telechips to strengthen its position in automotive system-on-chip markets.