Subscribe

Wemade Co.,Ltd. (112040.KQ)

KRW18,670.00 -1,130.00 (-5.71%)
KR KOE Technology Software - Application
Address Wemade Tower
Seongnam-si, KR
CEO Hyun-Guk Chang
Website wemade.com
IPO 2009-12-18
ISIN KR7112040001

Explore sections of this company profile

Description

Wemade Co.,Ltd. is a global video game company that creates and distributes interactive entertainment for both mobile and online platforms. The firm also monetizes its proprietary content by licensing intellectual property rights. Its establishment dates back to the year 2000, and it operates from its headquarters in Seongnam, South Korea.

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
KRW18,670.00 -1,130.00 (-5.71%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
183.7K
Beta
0.40
Float Shares
20.32M
Free Float %
60.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.24% -7.39% +4.41% -22.83% -27.43% -20.52% -19.47% -51.20% -20.52% +58.07% +68.05%
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
18,670.00
DCF (Unlevered) 61,721.48 +230.6%
DCF (Levered) 7,536.41 -59.6%
Ratings Trend (MoM) 50% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 -1
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.82
Distress
Piotroski F-Score
3 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Software - Application: +12.6%
    -13.7% Q1'26: +8.1% (vs Q1'25)
  • EPS growth Software - Application: +31.4%
    -118.8% Q1'26: +196.8% (vs Q1'25)
  • FCF margin Software - Application: +41.0%
    -4.0% Q1'26: -4.6% (vs Q1'25)
  • EBIT margin Software - Application: +8.5%
    +1.8% Q1'26: +5.5% (vs Q1'25)
  • ROIC Software - Application: +6.4%
    +1.0% Q1'26: +3.4% (vs Q1'25)
  • Share dilution Software - Application: +0.0%
    -5.0% Q1'26: -12.8% (vs Q1'25)
  • Debt / EBITDA Software - Application: -0.78×
    3.40× Q1'26: 5.66× (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 (0.62) × ERP
WACC = 79% × Ke + 21% × Kd (7.4%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 61,721.48 Current price: 18,670.00
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 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
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.
Dec 2027
2 Rev. Ana.
2 EPS Ana.
Revenue
126.59B
est: 126.80B (-0.2%)
107.98B
est: 111.76B (-3.4%)
109.57B
est: 106.12B (+3.2%)
127.08B
est: 122.95B (+3.4%)
113.65B
est: 120.00B (-5.3%)
126.70B
est: 120.00B (+5.6%)
334.98B
est: 309.00B (+8.4%)
463.49B
est: 464.17B (-0.1%)
605.25B
est: 617.50B (-2.0%)
711.87B
est: 664.20B (+7.2%)
614.04B
est: 600.13B (+2.3%)
714.00B
711.54B – 716.46B
+19.0% YoY
772.00B
766.87B – 777.13B
+8.1% YoY
EBITDA
-136.24B
est: 17.75B (-867.8%)
-80.04B
est: 15.64B (-611.8%)
22.88B
est: 14.85B (+54.0%)
-28.79B
est: 17.21B (-267.3%)
-5.28B
est: 16.79B (-131.5%)
-10.17B
est: 16.79B (-160.5%)
398.54B
est: 43.24B (+821.6%)
-158.30B
est: 64.96B (-343.7%)
-89.55B
est: 86.42B (-203.6%)
191.82B
est: 115.83B (+65.6%)
56.48B
est: 104.66B (-46.0%)
124.52B
124.09B – 124.95B
+19.0% YoY
134.63B
133.74B – 135.53B
+8.1% YoY
EBIT
-149.42B
est: 14.46B (-1,133.2%)
-86.46B
est: 12.75B (-778.3%)
17.03B
est: 12.10B (+40.7%)
-33.59B
est: 14.02B (-339.5%)
-9.68B
est: 13.69B (-170.7%)
-13.38B
est: 13.69B (-197.8%)
395.10B
est: 35.24B (+1,021.1%)
-176.97B
est: 52.94B (-434.3%)
-110.52B
est: 70.43B (-256.9%)
170.99B
est: 92.12B (+85.6%)
10.85B
est: 83.23B (-87.0%)
99.02B
98.68B – 99.36B
+19.0% YoY
107.07B
106.35B – 107.78B
+8.1% YoY
Net Income
-107.35B
est: -122.80B (+12.6%)
-70.96B
est: -68.02B (-4.3%)
9.74B
est: 6.67B (+45.9%)
-13.23B
est: 5.07B (-361.1%)
-10.00B
est: -3.01B (-232.3%)
-6.95B
est: -5.82B (-19.2%)
306.69B
est: 173.06B (+77.2%)
-185.43B
est: -147.73B (-25.5%)
-200.45B
est: -87.82B (-128.3%)
188.42B
est: -52.16B (+461.2%)
-18.62B
est: 34.80B (-153.5%)
58.66B
58.40B – 58.92B
+68.6% YoY
81.48B
80.37B – 82.58B
+38.9% YoY
SGA
43.21B
est: 95.11B (-54.6%)
35.30B
est: 83.83B (-57.9%)
42.80B
est: 79.60B (-46.2%)
59.87B
est: 92.22B (-35.1%)
53.66B
est: 90.01B (-40.4%)
124.26B
est: 90.01B (+38.1%)
136.74B
est: 231.77B (-41.0%)
472.01B
est: 348.16B (+35.6%)
439.82B
est: 463.16B (-5.0%)
438.79B
est: 435.78B (+0.7%)
313.71B
est: 393.75B (-20.3%)
468.46B
466.85B – 470.07B
+19.0% YoY
506.51B
503.14B – 509.88B
+8.1% YoY
EPS
-3,224.82
est: -3,436.40 (+6.2%)
-2,136.79
est: -1,903.42 (-12.3%)
292.88
est: 186.75 (+56.8%)
-400.03
est: 141.75 (-382.2%)
-304.98
est: -84.25 (-262.0%)
-211.72
est: -163.00 (-29.9%)
9,318.61
est: 4,843.00 (+92.4%)
-5,569.21
est: -4,134.00 (-34.7%)
-5,991.53
est: -2,457.50 (-143.8%)
5,604.35
est: -1,536.50 (+464.7%)
-551.32
est: 1,025.00 (-153.8%)
1,728.00
1,720.26 – 1,735.74
+68.6% YoY
2,400.00
2,367.57 – 2,432.43
+38.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-13 C 2/5 3/5 1/5 1/5 2/5 1/5 3/5
2026-05-12 C 2/5 3/5 1/5 1/5 2/5 1/5 3/5
2026-05-11 C 2/5 3/5 1/5 1/5 2/5 1/5 3/5
2026-05-08 C+ 2/5 3/5 1/5 1/5 2/5 1/5 4/5
2026-05-07 C+ 2/5 3/5 1/5 1/5 2/5 1/5 4/5
2026-05-06 C+ 2/5 3/5 1/5 1/5 2/5 1/5 4/5
2026-05-04 C+ 2/5 3/5 1/5 1/5 2/5 1/5 4/5
2026-04-30 C+ 2/5 3/5 1/5 1/5 2/5 1/5 4/5
2026-04-29 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5
2026-04-28 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5
2026-04-27 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5
2026-04-24 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5
2026-04-23 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5
2026-04-22 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5
2026-04-21 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5
2026-04-20 C 2/5 3/5 1/5 1/5 1/5 1/5 4/5
2026-04-17 C 2/5 3/5 1/5 1/5 1/5 1/5 3/5
2026-04-16 C 2/5 3/5 1/5 1/5 1/5 1/5 3/5
2026-04-15 C 2/5 3/5 1/5 1/5 1/5 1/5 3/5
2026-04-14 C 2/5 3/5 1/5 1/5 1/5 1/5 3/5
2026-04-13 C 2/5 3/5 1/5 1/5 1/5 1/5 3/5
2026-04-10 C 2/5 3/5 1/5 1/5 1/5 1/5 3/5
2026-04-09 C 2/5 3/5 1/5 1/5 1/5 1/5 3/5
2026-04-08 C 2/5 3/5 1/5 1/5 1/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
37.39B
OE per share TTM
1,042.62
Owner's Yield
5.11%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
20.5%

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.

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
26.26M
Shares Outstanding
33.80M

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
Hong-Rae Cho Director of Fin. Department
Hyong-Il Shin Managing Director
Hyun-Guk Chang Chief Executive Officer, Pres, Head of Management & Inside Director male
Joon Sung Kim Executive
Kwan-Ho Park Chairman and Head of Devel.
Kyung-Ho Lee Executive
Nam-Chul Kim Head of North American Bus.
Sang-Won Kim Head of Investor Relations
Seung-Ro Lee Executive
Soo Kiel Seo Executive 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