Subscribe

KidariStudio, Inc. (020120.KS)

KRW3,590.00 +145.00 (+4.21%)
KR KSC Communication Services Internet Content & Information
Address 311, Jaehwa Square
Seoul, KR
CEO Heungbeom Heo
IPO 2000-01-04
ISIN KR7020120002

Explore sections of this company profile

Description

KidariStudio Inc., a prominent global content enterprise, is dedicated to developing a diverse range of media. Its portfolio notably includes e-books, e-learning resources, and Webtoons. Within its e-book division, the company caters to various genres, from fantasy, martial arts, and romance to Boys' Love (BL), light novels, and sensual novels. Established in 1987, the firm was originally known as Daouincube, Inc. before officially changing its name to KidariStudio, Inc. in March 2018. Based in Seoul, South Korea, KidariStudio Inc. functions as a subsidiary of Daou Data Corp.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
KRW3,590.00 +145.00 (+4.21%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
188.5K
Beta
1.16
Float Shares
16.73M
Free Float %
45.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.87% +2.62% -7.12% +1.78% +1.22% +2.90% +9.41% -46.70% -75.28% +24.00% -95.44%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
3,590.00
DCF (Unlevered) 2,205.75 -38.6%
DCF (Levered) 9,492.36 +164.4%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 0% Bullish
Rating 2025-02 Change
Strong Buy 0 0
Buy 0 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.65
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Internet Content & Information: +9.7%
    +6.0% Q1'26: +20.9% (vs Q1'25)
  • EPS growth Internet Content & Information: +26.9%
    +187.2% Q1'26: +225.1% (vs Q1'25)
  • FCF margin FCF growth · Internet Content & Information: +23.2%
    +3.2% Q1'26: +10.0% (vs Q1'25)
  • EBIT margin Internet Content & Information: +12.7%
    +4.8% Q1'26: +5.9% (vs Q1'25)
  • ROIC Internet Content & Information: +7.3%
    +3.7% Q1'26: +7.4% (vs Q1'25)
  • Share dilution Internet Content & Information: +0.3%
    +0.1% Q1'26: +1.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Internet Content & Information: -1.09×
    1.86× Q1'26: 1.39× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.24) × ERP
WACC = 79% × Ke + 21% × Kd (8.7%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2,211.26 Current price: 3,590.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Revenue
45.51B
est: 47.50B (-4.2%)
119.12B
est: 119.10B (+0.0%)
169.43B
est: 171.10B (-1.0%)
171.04B
est: 169.50B (+0.9%)
205.21B
est: 203.00B (+1.1%)
217.48B
est: 215.00B (+1.2%)
242.00B
242.00B – 242.00B
+12.6% YoY
EBITDA
2.42B
est: 2.03B (+19.1%)
9.59B
est: 5.10B (+87.9%)
14.19B
est: 7.33B (+93.5%)
-16.42B
est: 7.26B (-326.1%)
19.03B
est: 10.27B (+85.3%)
19.99B
est: 10.87B (+83.8%)
12.24B
12.24B – 12.24B
+12.6% YoY
EBIT
813.83M
est: -1.02B (+179.9%)
4.54B
est: -2.55B (+277.9%)
-1.63B
est: -3.67B (+55.6%)
-27.99B
est: -3.63B (-670.1%)
2.81B
est: -3.12B (+190.0%)
10.50B
est: -3.30B (+417.7%)
-3.72B
-3.72B – -3.72B
-12.6% YoY
Net Income
72.73M
est: 3.48B (-97.9%)
3.55B
est: 3.56B (-0.2%)
-2.54B
est: 5.46B (-146.5%)
-34.55B
est: -3.11B (-1,010.3%)
-7.60B
est: -2.74B (-177.2%)
6.63B
est: 4.97B (+33.5%)
8.30B
8.30B – 8.30B
+67.2% YoY
SGA
12.69B
est: 17.63B (-28.0%)
44.12B
est: 44.21B (-0.2%)
63.30B
est: 63.51B (-0.3%)
74.49B
est: 62.92B (+18.4%)
81.64B
est: 64.04B (+27.5%)
est: 67.82B (-100.0%)
76.34B
76.34B – 76.34B
+12.6% YoY
EPS
4.17
est: 94.00 (-95.6%)
114.49
est: 96.00 (+19.3%)
-70.01
est: 147.50 (-147.5%)
-934.30
est: -84.00 (-1,012.3%)
-205.25
est: -74.00 (-177.4%)
178.87
est: 134.00 (+33.5%)
224.00
224.00 – 224.00
+67.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-28 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-27 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-26 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-22 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-21 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-20 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-19 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-18 C+ 2/5 5/5 1/5 1/5 1/5 3/5 1/5
2026-05-15 A- 4/5 5/5 3/5 3/5 3/5 2/5 4/5
2026-05-14 A- 4/5 5/5 3/5 3/5 3/5 2/5 4/5
2026-05-13 A- 4/5 5/5 3/5 3/5 3/5 2/5 4/5
2026-05-12 A- 4/5 5/5 3/5 3/5 3/5 2/5 4/5
2026-05-11 A- 4/5 5/5 3/5 3/5 3/5 2/5 4/5
2026-05-08 B+ 3/5 5/5 2/5 3/5 3/5 2/5 4/5
2026-05-07 B+ 3/5 5/5 2/5 3/5 3/5 2/5 4/5
2026-05-06 B+ 3/5 5/5 2/5 3/5 3/5 2/5 4/5
2026-05-04 B+ 3/5 5/5 2/5 3/5 3/5 2/5 4/5
2026-04-30 B 3/5 4/5 2/5 3/5 2/5 2/5 4/5
2026-04-29 B 3/5 4/5 2/5 3/5 2/5 2/5 4/5
2026-04-28 B 3/5 4/5 2/5 3/5 2/5 2/5 4/5
2026-04-27 B+ 3/5 5/5 2/5 3/5 2/5 2/5 4/5
2026-04-24 B+ 3/5 5/5 2/5 3/5 2/5 2/5 4/5
2026-04-23 B+ 3/5 5/5 2/5 4/5 2/5 2/5 4/5
2026-04-22 B+ 3/5 5/5 2/5 4/5 2/5 2/5 4/5
2026-04-21 B+ 3/5 5/5 2/5 4/5 2/5 2/5 4/5
2026-04-20 B+ 3/5 5/5 2/5 4/5 2/5 2/5 4/5
2026-04-17 B+ 3/5 5/5 2/5 4/5 2/5 2/5 4/5
2026-04-16 B+ 3/5 5/5 2/5 4/5 2/5 2/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
23.35B
OE per share TTM
612.51
Owner's Yield
16.74%
Maintenance CapEx ratio
18.76%
Maint CapEx / Avg PPE
12.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 3 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Kodex KOSPI 226490.KS 0.00% 22.4K 0.15%
2 Dimensional - Emerging Markets Core Equity 2 ETF DFEM 0.00% 26.0K 0.39%
3 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 26.1K 0.28%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
35.94M
Shares Outstanding
37.06M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
GeonWon Park Chief Executive Officer
Heungbeom Chief Executive Officer & Director male
Sunyoon Lee Chief Financial Officer & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits