STUDIO DRAGON CORPORATION Toevoegen aan een lijst
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 40.850 KRW | -0,12% |
|
+0,86% | -20,68% |
| 07/02 | Transcript : CJ ENM CO., Ltd., Studio Dragon Corporation, Q4 2023 Earnings Call, Feb 07, 2024 | |
| 2023 | Transcript : Studio Dragon Corporation, Q2 2023 Earnings Call, Aug 10, 2023 |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 2.272.996 | 2.778.402 | 2.731.291 | 2.585.031 | 1.548.013 | 1.227.890 | - | - |
| Bedrijfswaarde 2 | 2.173 | 2.722 | 2.667 | 2.461 | 1.548 | 1.275 | 1.222 | 1.241 |
| K/w-verhouding | 86,1 x | 88,8 x | 69,9 x | 51,1 x | - | 25,4 x | 20,1 x | 17,3 x |
| Dividendrendement | - | - | - | - | - | - | 0,41% | 2,02% |
| Marktkapitalisatie/omzet | 4,85 x | 5,28 x | 5,61 x | 3,7 x | 2,06 x | 1,68 x | 1,48 x | 1,42 x |
| Bedrijfswaarde/omzet | 4,64 x | 5,18 x | 5,47 x | 3,53 x | 2,06 x | 1,74 x | 1,48 x | 1,43 x |
| Bedrijfswaarde/EBITDA | 14,9 x | 16,5 x | 17,6 x | 11,3 x | 6,4 x | 5,34 x | 4,75 x | 4,93 x |
| Bedrijfswaarde/FCF | -170 x | -1.378 x | -249 x | -36,5 x | - | 9,37 x | 10,7 x | 10,2 x |
| FCF Yield | -0,59% | -0,07% | -0,4% | -2,74% | - | 10,7% | 9,33% | 9,76% |
| Price to Book | 5,3 x | 4,56 x | 3,99 x | 3,91 x | - | 1,62 x | 1,49 x | 1,38 x |
| Aantal aandelen (in duizenden) | 28.096 | 30.004 | 30.014 | 30.058 | 30.058 | 30.058 | - | - |
| Referentieprijs 3 | 80.900 | 92.600 | 91.000 | 86.000 | 51.500 | 40.850 | 40.850 | 40.850 |
| Datum van publicatie | 13/02/20 | 4/02/21 | 10/02/22 | 9/02/23 | 7/02/24 | - | - | - |
1KRW in Miljoen2KRW in Miljard3KRW
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 468,7 | 525,7 | 487,1 | 697,9 | 753,1 | 730,4 | 827,2 | 866,3 |
| EBITDA 1 | 145,5 | 165,3 | 151,6 | 218,5 | 242 | 238,6 | 257,5 | 251,9 |
| Bedrijfsresultaat (EBIT) 1 | 28,7 | 49,12 | 52,58 | 65,22 | 55,87 | 64,83 | 81,77 | 90,97 |
| Operationele Marge | 6,12% | 9,34% | 10,79% | 9,34% | 7,42% | 8,88% | 9,88% | 10,5% |
| Resultaat voor belastingen (EBT) 1 | 33,05 | 41,54 | 52,01 | 58,62 | 37,22 | 63,16 | 81,11 | 92,33 |
| Nettowinst (verlies) 1 | 26,42 | 29,62 | 39,05 | 50,56 | 30,08 | 48,06 | 61,33 | 70,97 |
| Nettomarge | 5,64% | 5,63% | 8,02% | 7,24% | 3,99% | 6,58% | 7,41% | 8,19% |
| WPA 2 | 940,0 | 1.043 | 1.301 | 1.684 | - | 1.607 | 2.030 | 2.360 |
| Free Cash Flow 3 | -12.819 | -1.975 | -10.705 | -67.447 | - | 136.092 | 114.110 | 121.165 |
| FCF-marge | -2.735,13% | -375,67% | -2.197,56% | -9.663,64% | - | 18.632,57% | 13.794% | 13.985,99% |
| Kasstroomconversie (ebitda) | - | - | - | - | - | 57.035,56% | 44.312,63% | 48.107,88% |
| Kasstroomconversie (nettowinst) | - | - | - | - | - | 283.149,13% | 186.069,57% | 170.723,28% |
| Dividend per aandeel 2 | - | - | - | - | - | - | 166,7 | 825,0 |
| Datum van publicatie | 13/02/20 | 4/02/21 | 10/02/22 | 9/02/23 | 7/02/24 | - | - | - |
1KRW in Miljard2KRW3KRW in Miljoen
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2021 S1 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | - | 116,1 | 147,9 | 121,1 | 157,5 | 228,9 | 190,5 | 211,1 | 163,5 | 217,4 | 161,1 | 157,3 | 147,9 | 176,3 | 197 |
| EBITDA 1 | - | 41,46 | 28,74 | - | - | - | 53,39 | - | - | - | 46,2 | 72,48 | 69,94 | 78,19 | - |
| Bedrijfsresultaat (EBIT) 1 | 31,66 | 14,57 | 6,344 | 18,11 | 27 | 18,93 | 1,18 | 21,61 | 16,26 | 21,85 | -3,849 | 17,54 | 14,67 | 19,87 | 11,34 |
| Operationele Marge | - | 12,55% | 4,29% | 14,95% | 17,14% | 8,27% | 0,62% | 10,24% | 9,94% | 10,05% | -2,39% | 11,15% | 9,92% | 11,27% | 5,76% |
| Resultaat voor belastingen (EBT) 1 | - | 18,46 | -1,552 | 20,09 | 30,03 | 25,45 | -16,96 | 22,1 | 15,81 | 25,12 | -25,81 | 18,97 | 10,86 | 18,13 | 8,433 |
| Nettowinst (verlies) 1 | - | 14,81 | -0,789 | 15,62 | 25,58 | 17,84 | -8,467 | 18,39 | 10,19 | 18,17 | -16,68 | 14,61 | 10,14 | 16,5 | 4,1 |
| Nettomarge | - | 12,76% | -0,53% | 12,9% | 16,24% | 7,79% | -4,44% | 8,71% | 6,23% | 8,36% | -10,35% | 9,29% | 6,86% | 9,36% | 2,08% |
| WPA | - | 494,0 | -27,00 | 520,0 | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 5/08/21 | 4/11/21 | 10/02/22 | 11/05/22 | 4/08/22 | 8/11/22 | 9/02/23 | 4/05/23 | 10/08/23 | 8/11/23 | 7/02/24 | - | - | - | - |
1KRW in Miljard
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | 46,7 | - | 13 |
| Nettokaspositie 1 | 99,8 | 56,1 | 64,6 | 124 | - | - | 5,4 | - |
| Hefboom (schuld/ebitda) | - | - | - | - | - | 0,1955 x | - | 0,0516 x |
| Free Cash Flow 2 | -12.819 | -1.975 | -10.705 | -67.447 | - | 136.092 | 114.110 | 121.165 |
| ROE (netto-inkomsten/eigen vermogen) | 6,37% | 5,71% | 6,04% | 7,52% | 4,4% | 6,86% | 7,88% | 8,27% |
| ROA (netto-inkomsten/totale activa) | 4,83% | 4,43% | 4,76% | 5,12% | 2,76% | 4,53% | 5,42% | 6,27% |
| Totale activa 1 | 547 | 669,1 | 820,3 | 987,3 | 1.091 | 1.062 | 1.132 | 1.131 |
| Nettoactief per aandeel 3 | 15.258 | 20.309 | 22.785 | 21.982 | - | 25.182 | 27.377 | 29.670 |
| Cashflow per aandeel 3 | -433,0 | 184,0 | -279,0 | - | - | 8.636 | 8.899 | 10.718 |
| Capex 1 | 0,64 | 7,19 | 2,33 | 4,54 | - | 4,72 | 4,9 | 4,1 |
| Capex/omzet | 0,14% | 1,37% | 0,48% | 0,65% | - | 0,65% | 0,59% | 0,47% |
| Datum van publicatie | 13/02/20 | 4/02/21 | 10/02/22 | 9/02/23 | 7/02/24 | - | - | - |
1KRW in Miljard2KRW in Miljoen3KRW
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
17
Laatste slotkoers
40.850
KRW
Gemiddelde koersdoel
59.176
KRW
Spread / Gemiddelde doel
+44,86%
Herzieningen van WPA
Kwartaalomzet - Afwijkingspercentage
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -20,68% | 892 mln. | |
| +11,67% | 8 mld. | |
| -8,57% | 5,95 mld. | |
| +10,09% | 5,72 mld. | |
| +2,72% | 4,47 mld. | |
| +8,88% | 4,16 mld. | |
| +13,50% | 3,72 mld. | |
| -1,63% | 3,1 mld. | |
| +7,51% | 2,75 mld. | |
| +36,29% | 2,07 mld. |
- Beurs
- Aandelen
- Koers A253450
- Financiën Studio Dragon Corporation
