Stock A058630 MGAME CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Mgame Corp.

Equities

A058630

KR7058630005

Internet Services

End-of-day quote Korea S.E.
Other stock markets
 23:00:00 09/05/2024 BST 		5-day change 1st Jan Change
5,630 KRW +0.72% Intraday chart for Mgame Corp. +3.11% -9.19%
2023 Tranche Update on Mgame Corp.'s Equity Buyback Plan announced on September 26, 2022. CI
2023 Tranche Update on Mgame Corp.'s Equity Buyback Plan announced on September 26, 2022. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 58,045 67,231 101,127 231,908 140,673 118,501
Enterprise Value (EV) 1 52,330 54,853 80,473 187,599 65,605 25,575
P/E ratio 21.3 x 8.47 x 15 x 10.8 x 6.33 x 5.42 x
Yield - - - - - 2.42%
Capitalization / Revenue 2.14 x 1.79 x 2.39 x 4.16 x 1.91 x 1.45 x
EV / Revenue 1.93 x 1.46 x 1.9 x 3.37 x 0.89 x 0.31 x
EV / EBITDA 9.17 x 5.61 x 7.18 x 8.64 x 2.07 x 1.11 x
EV / FCF 728 x 9.44 x 8.27 x 14.6 x 2.34 x 1.5 x
FCF Yield 0.14% 10.6% 12.1% 6.85% 42.6% 66.6%
Price to Book 1.79 x 1.68 x 2.18 x 3.24 x 1.51 x 1.04 x
Nbr of stocks (in thousands) 19,544 19,544 19,009 19,009 19,113 19,113
Reference price 2 2,970 3,440 5,320 12,200 7,360 6,200
Announcement Date 15/03/19 13/03/20 19/03/21 18/03/22 17/03/23 15/03/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 27,118 37,631 42,393 55,705 73,654 81,633
EBITDA 1 5,707 9,784 11,205 21,708 31,726 23,114
EBIT 1 3,621 7,249 8,994 19,983 30,116 21,347
Operating Margin 13.35% 19.26% 21.22% 35.87% 40.89% 26.15%
Earnings before Tax (EBT) 1 4,190 7,180 8,081 25,265 28,705 25,076
Net income 1 2,724 7,934 6,793 21,440 22,649 21,864
Net margin 10.04% 21.08% 16.02% 38.49% 30.75% 26.78%
EPS 2 139.4 405.9 354.2 1,127 1,162 1,144
Free Cash Flow 1 71.91 5,813 9,729 12,852 27,979 17,044
FCF margin 0.27% 15.45% 22.95% 23.07% 37.99% 20.88%
FCF Conversion (EBITDA) 1.26% 59.41% 86.83% 59.21% 88.19% 73.74%
FCF Conversion (Net income) 2.64% 73.27% 143.22% 59.95% 123.53% 77.96%
Dividend per Share - - - - - 150.0
Announcement Date 15/03/19 13/03/20 19/03/21 18/03/22 17/03/23 15/03/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 5,716 12,378 20,655 44,310 75,067 92,926
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 71.9 5,813 9,729 12,852 27,979 17,044
ROE (net income / shareholders' equity) 7.57% 21.4% 16.1% 35.8% 27.1% 21%
ROA (Net income/ Total Assets) 5.28% 10.1% 10.7% 17.5% 18.6% 10.1%
Assets 1 51,587 78,642 63,770 122,282 121,453 216,833
Book Value Per Share 2 1,659 2,050 2,441 3,765 4,868 5,957
Cash Flow per Share 2 442.0 556.0 656.0 1,963 2,142 2,321
Capex 1 1,852 807 511 1,248 1,004 5,103
Capex / Sales 6.83% 2.14% 1.21% 2.24% 1.36% 6.25%
Announcement Date 15/03/19 13/03/20 19/03/21 18/03/22 17/03/23 15/03/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Internet Gaming

1st Jan change Capi.
MGAME CORP. Stock Mgame Corp.
-9.19% 78.57M
NETEASE, INC. Stock NetEase, Inc.
+5.76% 63.5B
NEXON CO., LTD. Stock NEXON Co., Ltd.
-0.02% 13.83B
KRAFTON, INC. Stock KRAFTON, Inc.
+33.78% 8.74B
KUNLUN TECH CO., LTD. Stock Kunlun Tech Co., Ltd.
+4.41% 6.57B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD. Stock 37 Interactive Entertainment Network Technology Group Co., Ltd.
-9.99% 5.15B
SQUARE ENIX HOLDINGS CO., LTD. Stock Square Enix Holdings Co., Ltd.
+21.90% 4.75B
ZHEJIANG CENTURY HUATONG GROUP CO.,LTD Stock Zhejiang Century Huatong Group Co.,Ltd
-10.47% 4.7B
NETMARBLE CORPORATION Stock Netmarble Corporation
+19.45% 4.15B
PLAYTIKA HOLDING CORP. Stock Playtika Holding Corp.
-1.61% 3.18B
Internet Gaming
  1. Stock Market
  2. Equities
  3. A058630 Stock
  4. Financials Mgame Corp.