Daewon Media Co - Public Comps and Valuation Multiples

Daewon Media Co Overview

About Daewon Media Co

Daewon Media Co Ltd is engaged in a comprehensive entertainment business related to comics and animation content. It is currently engaged in animation creation planning business, content business, character business, trading card game business, game distribution business, movie and exhibition event business, and toy distribution business, and is also involved in broadcasting business and comics publishing business through its subsidiaries and affiliates. The group has produced original animations such as Wandering Magpie, Run, Honey, and Yeongsimi; offers Yu-Gi-Oh Official Card Game, creates online games using characters such as Crayon Shin-chan and Power Rangers; and offers merchandise related to characters, among other activities.

Founded

1977

HQ

Employees

241

Website

daewonmedia.com

Sectors

Content Production

Financials

LTM Revenue $223M

LTM EBITDA $17.1M

EV

$80.8M

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

Daewon Media Co Financials

As of January 2026, Daewon Media Co reported last 12-month revenue of $223M and EBITDA of $17.1M.

In the same period, Daewon Media Co generated $48.6M in LTM gross profit and $6.2M in net income.

See Daewon Media Co valuation multiples based on analyst estimates

Daewon Media Co P&L

In the most recent fiscal year, Daewon Media Co reported revenue of $176M and EBITDA of $15.0M.

Daewon Media Co expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Daewon Media Co valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2026	FY 2027	FY 2028
Revenue	$223M	XXX	$176M	XXX	XXX	XXX
Gross Profit	$48.6M	XXX	$37.8M	XXX	XXX	XXX
Gross Margin	22%	XXX	22%	XXX	XXX	XXX
EBITDA	$17.1M	XXX	$15.0M	XXX	XXX	XXX
EBITDA Margin	8%	XXX	9%	XXX	XXX	XXX
EBIT	$8.9M	XXX	$1.1M	XXX	XXX	XXX
EBIT Margin	4%	XXX	1%	XXX	XXX	XXX
Net Profit	$6.2M	XXX	-$1.1M	XXX	XXX	XXX
Net Margin	3%	XXX	-1%	XXX	XXX	XXX
Net Debt	XXX	XXX	$0.3M	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for Daewon Media Co including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $223M. EBITDA for the last twelve months was $17.1M. In the most recent fiscal year, Daewon Media Co achieved $176M in revenue and $15.0M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2026)	Next Fiscal Year (2027)	Two Years Forward (2028)
Total Revenue	$223M	Analyst estimates available to subscribers	$176M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$48.6M	Analyst estimates available to subscribers	$37.8M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	21.8% gross margin	Analyst estimates available to subscribers	21.5% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$17.1M	Analyst estimates available to subscribers	$15.0M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	7.7% EBITDA margin	Analyst estimates available to subscribers	8.6% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$8.9M	Analyst estimates available to subscribers	$1.1M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	4.0% EBIT margin	Analyst estimates available to subscribers	0.6% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$6.2M	Analyst estimates available to subscribers	-$1.1M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	2.8% net profit margin	Analyst estimates available to subscribers	-0.6% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	$0.3M	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for Daewon Media Co

This financial data table provides comprehensive performance metrics for Daewon Media Co, a company based in South Korea. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

Daewon Media Co generated $223M in revenue over the last twelve months.
The company achieved $17.1M in EBITDA over the last twelve months.
Gross profit for the last twelve months was $48.6M.
Net income over the last twelve months reached $6.2M.

Fiscal Year Performance

In the most recent fiscal year, Daewon Media Co reported $176M in total revenue.
Fiscal year EBITDA was $15.0M.
The company maintained a gross profit margin of 21.5% in the most recent fiscal year.
EBITDA margin for the fiscal year was 8.6%.
Net profit margin reached -0.6% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for Daewon Media Co. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

Daewon Media Co Stock Performance

Daewon Media Co has current market cap of KRW 93.8B (or $64.2M), and EV of KRW 118B (or $80.8M).

Market Cap Evolution

Daewon Media Co Stock Data

As of February 11, 2026, Daewon Media Co's stock price is KRW 7760 (or $5).

See Daewon Media Co trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$80.8M	$64.2M	XXX	XXX	XXX	XXX	$0.51

Benchmark Trading Valuation Multiples by Industry

Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more

Start Free Trial

Daewon Media Co Valuation Multiples

Daewon Media Co's trades at 0.4x EV/Revenue multiple, and 4.7x EV/EBITDA.

See valuation multiples for Daewon Media Co and 15K+ public comps

Daewon Media Co Financial Valuation Multiples

As of February 11, 2026, Daewon Media Co has market cap of $64.2M and EV of $80.8M.

Equity research analysts estimate Daewon Media Co's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

Daewon Media Co has a P/E ratio of 10.4x.

	LTM	NTM	Last FY	FY 2026	FY 2027	FY 2028
Market cap (current)	$64.2M	XXX	$64.2M	XXX	XXX	XXX
EV (current)	$80.8M	XXX	$80.8M	XXX	XXX	XXX
EV/Revenue	0.4x	XXX	0.4x	XXX	XXX	XXX
EV/EBITDA	4.7x	XXX	4.7x	XXX	XXX	XXX
EV/EBIT	9.1x	XXX	9.1x	XXX	XXX	XXX
EV/Gross Profit	1.7x	XXX	n/a	XXX	XXX	XXX
P/E	10.4x	XXX	10.4x	XXX	XXX	XXX
EV/FCF	9.8x	XXX	9.8x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Daewon Media Co Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

Daewon Media Co Margins & Growth Rates

Daewon Media Co's last 12 month revenue growth is 22%

Daewon Media Co's revenue per employee in the last FY averaged $0.7M, while opex per employee averaged $0.2M for the same period.

Daewon Media Co's rule of 40 is 33% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Daewon Media Co's rule of X is 62% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).

See operational valuation multiples for Daewon Media Co and other 15K+ public comps

Daewon Media Co Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2026	FY 2027	FY 2028
Revenue Growth	22%	XXX	15%	XXX	XXX	XXX
EBITDA Margin	8%	XXX	8%	XXX	XXX	XXX
EBITDA Growth	4%	XXX	-16%	XXX	XXX	XXX
Rule of 40	33%	XXX	29%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	62%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$0.7M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$0.2M	XXX	XXX	XXX
S&M Expenses to Revenue	XXX	XXX	7%	XXX	XXX	XXX
G&A Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
R&D Expenses to Revenue	XXX	XXX	n/a	XXX	XXX	XXX
Opex to Revenue	XXX	XXX	21%	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial