Kaonmedia Co Ltd
Kaonmedia Co, Ltd. develops, manufactures, and sells digital connectivity devices for Pay-TV and broadband operators worldwide. It offers cable, IPTV, satellite, and terrestrial set-top boxes; media server and client products; Android TV; and AI set-top boxes. The company also provides AP routers, fiber and xDSL gateways, enterprise access points, VDSL, and Internet of Things products. Kaonmedia … Read more
Kaonmedia Co Ltd (078890) - Net Assets
Latest net assets as of September 2025: ₩109.29 Billion KRW
Based on the latest financial reports, Kaonmedia Co Ltd (078890) has net assets worth ₩109.29 Billion KRW as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (₩372.98 Billion) and total liabilities (₩263.68 Billion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | ₩109.29 Billion |
| % of Total Assets | 29.3% |
| Annual Growth Rate | 5.29% |
| 5-Year Change | -24.65% |
| 10-Year Change | 18.97% |
| Growth Volatility | 14.65 |
Kaonmedia Co Ltd - Net Assets Trend (2008–2024)
This chart illustrates how Kaonmedia Co Ltd's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Kaonmedia Co Ltd (2008–2024)
The table below shows the annual net assets of Kaonmedia Co Ltd from 2008 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | ₩119.86 Billion | -30.43% |
| 2023-12-31 | ₩172.29 Billion | -9.27% |
| 2022-12-31 | ₩189.89 Billion | +3.82% |
| 2021-12-31 | ₩182.90 Billion | +14.98% |
| 2020-12-31 | ₩159.08 Billion | +0.75% |
| 2019-12-31 | ₩157.89 Billion | +13.28% |
| 2018-12-31 | ₩139.38 Billion | +11.56% |
| 2017-12-31 | ₩124.93 Billion | +6.91% |
| 2016-12-31 | ₩116.86 Billion | +15.99% |
| 2015-12-31 | ₩100.75 Billion | +22.29% |
| 2014-12-31 | ₩82.38 Billion | +21.60% |
| 2013-12-31 | ₩67.75 Billion | +22.99% |
| 2012-12-31 | ₩55.08 Billion | +10.88% |
| 2011-12-31 | ₩49.68 Billion | -17.87% |
| 2010-12-31 | ₩60.49 Billion | +17.19% |
| 2009-12-31 | ₩51.61 Billion | -1.82% |
| 2008-12-31 | ₩52.57 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Kaonmedia Co Ltd's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 5107323790000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ₩51.07 Billion | 42.61% |
| Common Stock | ₩8.80 Billion | 7.34% |
| Other Components | ₩59.99 Billion | 50.05% |
| Total Equity | ₩119.86 Billion | 100.00% |
Kaonmedia Co Ltd Competitors by Market Cap
The table below lists competitors of Kaonmedia Co Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
LiveOne Inc
NASDAQ:LVO
|
$56.34 Million |
|
Adra Gayrimenkul Yatirim Ortakligi Anonim Sirketi
IS:ADGYO
|
$56.35 Million |
|
Gem Terminal Industry Co Ltd
TW:2460
|
$56.35 Million |
|
Dawonsys Co.Ltd
KQ:068240
|
$56.36 Million |
|
Nanjing Putian Telecommunications Co Ltd Class B
SHE:200468
|
$56.30 Million |
|
Latrobe Magnesium Limited
PINK:LTRBF
|
$56.30 Million |
|
Solocal Group SA
PA:LOCAL
|
$56.29 Million |
|
C-RAD AB B
F:24C
|
$56.29 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Kaonmedia Co Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 175,293,083,490 to 119,858,549,390, a change of -55,434,534,100 (-31.6%).
- Net loss of 54,127,200,330 reduced equity.
- Dividend payments of 475,503,240 reduced retained earnings.
- Share repurchases of 1,534,518,280 reduced equity.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ₩-54.13 Billion | -45.16% |
| Dividends Paid | ₩475.50 Million | -0.4% |
| Share Repurchases | ₩1.53 Billion | -1.28% |
| Other Changes | ₩702.69 Million | +0.59% |
| Total Change | ₩- | -31.62% |
Book Value vs Market Value Analysis
This analysis compares Kaonmedia Co Ltd's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 0.91x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has increased from 0.78x to 0.91x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2016-12-31 | ₩8403.15 | ₩6570.00 | x |
| 2017-12-31 | ₩8983.58 | ₩6570.00 | x |
| 2018-12-31 | ₩9242.04 | ₩6570.00 | x |
| 2019-12-31 | ₩10270.97 | ₩6570.00 | x |
| 2020-12-31 | ₩10613.07 | ₩6570.00 | x |
| 2021-12-31 | ₩11468.13 | ₩6570.00 | x |
| 2022-12-31 | ₩11969.99 | ₩6570.00 | x |
| 2023-12-31 | ₩10842.57 | ₩6570.00 | x |
| 2024-12-31 | ₩7229.65 | ₩6570.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Kaonmedia Co Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): -45.16%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -11.06%
- • Asset Turnover: 1.09x
- • Equity Multiplier: 3.74x
- Recent ROE (-45.16%) is below the historical average (3.87%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2010 | 11.63% | 3.21% | 1.99x | 1.81x | ₩984.59 Million |
| 2012 | 7.99% | 2.29% | 1.26x | 2.76x | ₩-1.11 Billion |
| 2013 | 11.04% | 2.58% | 2.18x | 1.96x | ₩703.69 Million |
| 2014 | 13.76% | 3.31% | 1.82x | 2.28x | ₩3.10 Billion |
| 2015 | 9.73% | 2.61% | 1.69x | 2.20x | ₩-270.20 Million |
| 2016 | 15.36% | 4.11% | 1.83x | 2.05x | ₩6.27 Billion |
| 2017 | 5.49% | 1.30% | 1.98x | 2.14x | ₩-5.63 Billion |
| 2018 | 3.69% | 0.84% | 1.87x | 2.34x | ₩-8.80 Billion |
| 2019 | 11.38% | 2.99% | 1.95x | 1.95x | ₩2.17 Billion |
| 2020 | 1.84% | 0.61% | 1.46x | 2.08x | ₩-12.98 Billion |
| 2021 | 11.67% | 4.01% | 1.39x | 2.10x | ₩3.06 Billion |
| 2022 | 5.72% | 1.78% | 1.41x | 2.28x | ₩-8.13 Billion |
| 2023 | -9.94% | -3.25% | 1.10x | 2.79x | ₩-34.96 Billion |
| 2024 | -45.16% | -11.06% | 1.09x | 3.74x | ₩-66.11 Billion |
Industry Comparison
This section compares Kaonmedia Co Ltd's net assets metrics with peer companies in the Communications & Networking industry.
Industry Context
- Industry: Communications & Networking
- Average net assets among peers: $86,332,837,778
- Average return on equity (ROE) among peers: 7.36%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Kaonmedia Co Ltd (078890) | ₩109.29 Billion | 11.63% | 2.41x | $56.34 Million |
| Eyesvision Corp (031310) | $182.87 Billion | -1.09% | 0.34x | $10.85 Million |
| BG T&A Co (046310) | $71.33 Billion | 18.58% | 0.86x | $25.86 Million |
| SOLiD Inc (050890) | $89.59 Billion | 0.00% | 0.47x | $305.10 Million |
| System and Application Technologies Co. Ltd (060540) | $70.44 Billion | 9.46% | 0.76x | $13.31 Million |
| Homecast Co.Ltd (064240) | $65.18 Billion | 13.08% | 0.54x | $40.69 Million |
| ECSTELECOM Co. Ltd (067010) | $36.75 Billion | 12.65% | 0.38x | $13.51 Million |
| Innowireless Co. Ltd (073490) | $79.45 Billion | 5.76% | 0.17x | $117.11 Million |
| Frtek Co.Ltd (073540) | $44.17 Billion | 0.53% | 0.74x | $11.26 Million |
| Ace Technologies Corp (088800) | $137.19 Billion | 7.29% | 2.59x | $72.30 Million |