D&C Media Co., Ltd.

D&C Media Co., Ltd.

KKRX:263720
6,150.00
KRW
-160.00
(-2.54%)
1,073.36EPS
17.32P/E
140.54BMarket Cap
Nov 18Next Earn
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
478,839.01
628,142.37
2,319.13
2,674.89
3,508.42
4,727.46
5,523.11
5,021.5
4,948.15
6,650.19
6,881.97
6,853.66
Basic EPS, GAAP
70,763.01
100,139.34
396.43
410
404
890
1,237
504
328
897
642
661.13
Free Cash Flow per Basic Share
61,952.22
86,070.54
105.99
360.5
360.23
958.95
1,046.05
410.64
348.68
566.72
1,075.25
780.14
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
304.12
563.51
2,663.76
3,042.49
3,398.04
4,263.38
5,588.95
6,065.55
6,466.1
7,094.9
7,750.91
7,789.35
Tangible Book Value per Share
301.43
557.13
2,655.97
3,033.22
3,389.24
4,243.34
3,856.34
4,284.41
4,797.5
5,074.87
6,235.54
6,268.74
Basic Weighted Avg Shares
- -
- -
11
12
12
12
12
12
12
12
12
12
Sales/Revenue/Turnover
14,365
18,893
26,537
32,082
42,140
57,725
67,422
61,214
60,372
82,640
85,472
84,963
Operating Margin (%)
18.27
19.55
20.47
20.02
18.78
23.66
22.46
9.57
5.78
13.14
20.28
21.86
Depreciation Expense
8
7
10
45
254
302
1,330
2,269
2,141
2,630
2,461
1,910
Net Income, GAAP
2,123
3,012
4,536
4,917
4,852
10,867
15,100
6,144
4,002
11,147
7,973
8,196
Effective Tax Rate (%)
18.5
19.34
19.26
18.34
18.92
19.57
18.41
11.55
3.84
8.63
19.94
27.09
Profit Margin (%)
14.78
15.94
17.09
15.33
11.52
18.83
22.4
10.04
6.63
13.49
9.33
9.65
Working Capital
3,622
6,528
29,621
32,877
37,670
47,931
41,624
39,982
44,602
40,674
55,184
54,326
LT Debt
- -
- -
- -
- -
128
87
34
1,054
1,029
1,929
1,514
1,441
Total Equity
3,653
6,769
31,975
36,522
41,521
52,029
69,952
76,411
81,028
88,097
95,662
96,184
Return on Invested Capital (%)
- -
50.97
21.82
14.93
15.55
22.15
19.51
6.86
4.14
11.3
14.48
14.05
Return on Capital (%)
- -
56.94
23.42
14.29
12.04
22.65
24
8.32
5.14
13.43
8.58
8.6
Return on Common Equity (%)
- -
57.8
23.42
14.36
12.44
23.23
25.12
8.65
5.2
13.25
8.7
8.83

Capital Structure

KRW

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
990
1,022
777
LT Borrowings
904
904
904
LT Finance Leases
702
610
537
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
12
12
12
Market Capitalization
181,720
150,977
140,544

Working Capital

KRW

•

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
79,034
75,138
71,619
Cash, Cash Equivalents & STI
62,551
62,970
60,019
Accounts Receivable, Net
11,496
7,153
6,070
Inventories
1,038
960
994
Total Current Liabilities
23,001
19,955
17,293
Payables & Accruals
- -
- -
- -
ST Debt
990
1,022
777
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
57.79%
13.41%
8.59%
Free Cash Flow
50.17%
17.68%
89.62%
Net Income, GAAP
31.84%
18.97%
-28.47%
Sales/Revenue/Turnover
20.77%
9.3%
3.43%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
19,925
23,907
22,776
16,435
82,640
2025
17,857
24,568
27,670
15,367
85,472
2026
17,359
- -
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
175
276
317
129.62
897
2025
175
36.42
516.92
-64.6
642
2026
172.43
- -
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

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

Company Description

CEO
Won-Yeong Choi
Full Time Employees
103
Sector
Technology services
Industry
Internet software/Services
Address
Seoul South Korea
IPO Date
Aug 1, 2017
Business
D&C Media Co., Ltd. is a South Korea-based digital entertainment and publishing company engaged in the creation, planning, production, publishing, and multi-platform distribution of web novels, webtoons, light novels, and related intellectual property. Founded in 2002 and headquartered in Seoul, South Korea, the company operates specialized publishing imprints and digital content studios serving diverse literary and visual entertainment genres. Its core product and service portfolio includes fantasy and martial arts web novel publishing under the Papyrus imprint; light novel publication and localization under the Seed Novel and L Novel brands; romance, romance fantasy, and modern drama fiction distributed through the D&C Books, Black Label Club, and It BOOK labels; digital webtoon planning, art production, and serial distribution under the D&C Webtoon banner; physical book printing and retail distribution of serialized graphic novels and light novel volumes; and intellectual property licensing for multimedia adaptations, including animated television series, video games, short-form video content, audio dramas, character merchandise, and crowdfunded consumer goods. The company serves readers and media consumers across South Korea, Japan, North America, Europe, Greater China, and Southeast Asia, primarily distributing digital content through major platform partners such as KakaoPage, Kakao Webtoon, Piccoma, Tapas, and Tappytoon. In recent strategic and operational developments, D&C Media has accelerated the execution of its One Source Multi-Use expansion strategy to monetize high-profile original intellectual properties across global media ecosystems. The company broadened its licensing revenue through the worldwide rollout of the Solo Leveling franchise, including the broadcast of its anime television series produced in collaboration with A-1 Pictures and Aniplex, the commercial launch of the action role-playing game Solo Leveling: Arise co-developed with Netmarble, and the debut of the sequel webtoon Solo Leveling: Ragnarok. To consolidate creative infrastructure and optimize operating margins, D&C Media completed the absorption merger of its webtoon production subsidiary, D&C Webtoon Biz, fully internalizing its digital drawing and adaptation pipeline. The company also established Play D&C, a joint venture formed with Wemade Play to explore digital content and gaming assets, launched the short-form drama platform Pulspic to enter mobile micro-drama streaming, expanded into virtual creator publishing with IP adaptations for virtual idol groups such as Isegye Idol, and executed capital management initiatives, including the cancellation of treasury shares, to enhance shareholder value.