Victory Contents Co., Ltd.

Victory Contents Co., Ltd.

KKRX:210120
2,345.00
KRW
+539.00
(+29.84%)
-1,114.39EPS
22.54BMarket 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
5,976.32
7,200.07
1,668.03
6,835.53
3,747.03
528.39
2,429.13
4,988.32
3,729.9
4,346.1
2,063.69
1,020.12
421.53
533.07
Basic EPS, GAAP
358.33
398
316.33
492.33
154
-1,888.33
-581.67
105.65
-206.67
179
-29.33
-744.14
-912.5
-1,114.39
Free Cash Flow per Basic Share
24.9
324.23
-272.81
401.19
-1,337.68
-719.39
-457.52
231.94
403.04
-758.03
-452.66
-148.77
-332.11
29.87
Dividend per Share
- -
201.44
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
987.15
1,335.33
1,662.33
2,786.73
2,946.96
1,058.61
477.01
582.66
376.01
1,578.22
2,437.7
1,819.56
863.35
789.08
Tangible Book Value per Share
986.72
1,334.2
1,658.6
2,782.21
2,879.54
1,022.77
474.51
581.46
374.89
1,577.63
2,434.64
1,817.82
862.89
789.04
Basic Weighted Avg Shares
5
5
5
5
6
6
6
6
6
7
9
9
9
8
Sales/Revenue/Turnover
29,535
35,742
8,511
37,394
21,284
3,004
13,808
28,359
21,203
32,230
17,543
9,624
3,999
4,331
Operating Margin (%)
7.23
8.1
24.08
8.91
3.61
-349.83
-38.86
3.29
-9.02
5.36
-4.64
-53.17
-36.94
-24.72
Depreciation Expense
16
24
48
69
135
158
324
119
114
149
1,262
194
287
288
Net Income, GAAP
1,771
1,976
1,614
2,693
875
-10,735
-3,306
601
-1,175
1,327
-249
-7,020
-8,656
-9,053
Effective Tax Rate (%)
15.7
30.34
22.04
21.22
- -
- -
- -
- -
- -
4.49
- -
- -
- -
- -
Profit Margin (%)
6
5.53
18.96
7.2
4.11
-357.38
-23.95
2.12
-5.54
4.12
-1.42
-72.95
-216.47
-209.05
Working Capital
3,888
5,838
6,029
9,831
10,880
1,898
-4,521
-5,210
-8,099
-1,805
12,624
-792
-7,807
-8,864
LT Debt
- -
- -
- -
- -
1,050
600
351
233
409
336
455
10,565
10,787
10,726
Total Equity
5,034
6,810
8,478
15,843
16,753
6,018
2,720
3,320
2,138
12,561
22,997
17,165
8,370
7,650
Return on Invested Capital (%)
- -
37.68
20.4
21.16
- -
- -
- -
- -
- -
17.48
- -
- -
- -
- -
Return on Capital (%)
- -
33.36
21.12
22.35
- -
- -
- -
- -
- -
12.23
- -
- -
- -
- -
Return on Common Equity (%)
- -
33.36
21.12
22.15
5.37
-94.29
-75.75
19.94
-43.11
18.06
-1.4
-34.96
-67.8
-77.77

Capital Structure

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
12,146
11,866
11,840
LT Borrowings
10,680
10,680
10,680
LT Finance Leases
107
77
46
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
10
10
10
Market Capitalization
27,969
38,051
22,541

Working Capital

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
6,950
8,702
6,483
Cash, Cash Equivalents & STI
830
2,588
87
Accounts Receivable, Net
2,243
1,535
1,895
Inventories
8
8
- -
Total Current Liabilities
14,757
17,152
15,347
Payables & Accruals
- -
- -
- -
ST Debt
12,146
11,866
11,840
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
45.43%
91.7%
-51.24%
Free Cash Flow
-117.94%
-48.44%
124.48%
Net Income, GAAP
59.59%
422.23%
23.3%
Sales/Revenue/Turnover
55.31%
-24.48%
-58.45%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
306
594
8,275
449
9,624
2025
521
340
371
2,767
3,999
2026
534
659
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
14.67
-88
-498
-172.83
-744.14
2025
-105
-257.5
-102.19
-602.93
-912.5
2026
-108.86
-337.5
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

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

Company Description

CEO
Hee-Gap Oh
Full Time Employees
12
Sector
Consumer services
Industry
Movies/Entertainment
Address
Seoul South Korea
IPO Date
Dec 16, 2014
Business
CANVAS N Co., Ltd. is a South Korea-based media production and entertainment company primarily engaged in the creation, development, production, and distribution of television dramas, multimedia programming, and digital cultural content. Founded in 2003 and headquartered in Seoul, South Korea, the company operates across the entertainment, media, and digital content sectors, supplying content and licensing assets to terrestrial broadcast networks, cable channels, domestic and international over-the-top (OTT) streaming platforms, and global media distributors across the Asia-Pacific region, North America, and Europe. The company operates through integrated business divisions focused on media production, intellectual property commercialization, and diversified industrial operations. Its comprehensive portfolio of products and services comprises the planning, scriptwriting, casting, filming, and post-production of full-length scripted television series, miniseries, and digital web dramas; the production, publishing, and digital distribution of original soundtrack (OST) music recordings and accompanying scores; intellectual property (IP) management, secondary licensing, and one-source multi-use (OSMU) merchandising; artist talent coordination and production management services; visual effects (VFX) and digital media post-production; art-tech platform services and token securities offering (STO) content infrastructure; and the manufacturing, engineering, wholesale distribution, and export of heating, ventilation, and air conditioning (HVAC) systems and heat exchangers. In recent corporate developments, the company executed major organizational, ownership, and strategic changes. In August 2023, the company transitioned its public listing from the KONEX market to the KOSDAQ exchange under the ticker symbol KRX:210120. In late 2024, the company underwent a change in controlling ownership when private equity firm DB Private Equity acquired a controlling interest from fashion group F&F Co., Ltd. and founding shareholders, followed by capital restructuring initiatives involving rights offerings and convertible bond issuances. In January 2025, the company officially rebranded from Victory Contents Co., Ltd. to CANVAS N Co., Ltd. to reflect its expansion into next-generation art-tech and digital platform solutions, followed by strategic shareholder approvals in 2026 to readopt the Victory Contents corporate trade name and formally broaden its corporate scope into industrial HVAC equipment manufacturing and engineering.