KOSDAQMedia & Entertainment047820

Chorokbaem Media

₩3,190 0.00%2026-10-02 close
Market Cap
₩77.8B
Turnover
₩27,117,575
Volume
8,524 shares
Shares out.
24.5M
PER
22.7×
PBR
0.3×
EPS
₩136
Dividend Yield
0.00%

PER, EPS, PBR and BPS are calculated in-house from the last 4 quarters (2025Q3–2026Q2) · Dividend yield is based on ₩0 per share · Prices as of the 2026-10-02 close

01

Report overview

Earnings Turnaround Meets Revenue Slowdown

Chorokbaem Media swung to full-year operating and net profit in 2025, yet the two most recent quarters reverted to operating losses, reflecting a company simultaneously restructuring its finances under new owner Q Capital Partners while revenue continues to shrink.

  1. 1

    2025 consolidated revenue fell year-on-year to KRW 172.2 billion, but operating profit reached KRW 2.8 billion and owner net income turned positive at KRW 2.8 billion

  2. 2

    Both Q1 and Q2 2026 posted operating losses of roughly KRW 0.8 billion and KRW 0.5 billion respectively, with revenue shrinking to around KRW 25 billion per quarter

  3. 3

    In November 2024, QCP Media Holdings, affiliated with Q Capital Partners, acquired control for KRW 180 billion, and trading resumed in April 2025 after a 21-month halt

  4. 4

    A KRW 50 billion convertible bond (conversion price KRW 5,400) carries a quarterly put option exercisable from September 28, 2026, emerging as a potential cash-flow variable

  5. 5

    The debt ratio improved from 49.1% in 2022 to 29.8% in 2025, indicating a trend toward stronger balance sheet health

02

Business structure

Chorokbaem Media, founded in 1998, is a drama production company known for hit series including 'All In,' 'Jumong,' 'Chuno,' 'My Mister,' and the 'Penthouse' franchise.

Its current operations span broadcast program production and distribution, cable channel operation (K-STAR and Welike), celebrity management, and food-and-beverage (F&B) franchise business. The management segment operates through subsidiary TN Entertainment, which also runs F&B brands.

As of the third quarter of 2024, reported revenue mix by segment was broadcast (programs and channel advertising) at roughly 38.9%, F&B business at about 32.5%, and management business at approximately 26.4%.

In November 2024, QCP Media Holdings, a special-purpose vehicle affiliated with Q Capital Partners, acquired a 39.33% stake (9,616,975 shares) from former controlling shareholder CT Property (formerly Chorokbaem Company) for KRW 180 billion, transferring control, with the board subsequently replaced entirely by Q Capital-affiliated executives at an extraordinary shareholders meeting.

Former subsidiary S-Medi (now Metacare) was divested as part of pre-sale preparations. The company was folded into the Curo Group and has since undergone changes to its funding structure, including large convertible bond issuances earmarked for content production.

Comparable listed peers cited in the sector include Keyeast, Contentree Corp, SM Culture & Contents, YG Entertainment, and FNC Entertainment.

03

Earnings trend

Quarterly revenue · Operating profit
RevenueOperating profit
Annual revenue · Operating profit
RevenueOperating profit
Quarterly results · Last 5 quarters
QuarterRevenueOperating profitOp. margin
2025Q2₩37.9B-₩1.1B−2.9%
2025Q3₩48.9B₩57,174,8670.1%
2025Q4₩35B₩1.5B4.3%
2026Q1₩24.6B-₩800M−3.2%
2026Q2₩25.2B-₩500M−2.0%
Annual results
YearRevenueOperating profitNet income (parent)Op. marginROEDebt-to-equity
2022₩192.5B₩5.6B-₩45.3B2.9%−15.7%49.1%
2023₩241.3B-₩300M-₩42.2B−0.1%−15.8%36.0%
2024₩210.3B-₩15.4B-₩4B−7.3%−1.5%26.0%
2025₩172.2B₩2.8B₩2.8B1.6%1.0%29.8%

Consolidated basis (financial statements including subsidiaries) · Final figures from DART filings · Net income attributable to owners of the parent · Data as of 2026-08-23

04

Earnings analysis

Annual revenue peaked at KRW 241.3 billion in 2023 after rising from KRW 192.5 billion in 2022, then declined for two consecutive years to KRW 210.3 billion in 2024 and KRW 172.2 billion in 2025.

Operating profit swung from a KRW 5.6 billion gain (2.9% margin) in 2022 to losses of KRW 0.3 billion (-0.1%) in 2023 and KRW 15.4 billion (-7.3%) in 2024, before returning to a KRW 2.8 billion profit (1.6% margin) in 2025.

Owner net income followed a similar path, moving from losses of KRW 45.3 billion in 2022, KRW 42.2 billion in 2023, and KRW 4.0 billion in 2024 to a KRW 2.8 billion profit in 2025.

However, much of this 2025 turnaround was concentrated in the fourth quarter, when operating profit reached KRW 1.5 billion and owner net income jumped to KRW 8.9 billion, raising the possibility that one-off factors contributed to that quarter's improvement.

Indeed, the second quarter of 2025 (operating loss of KRW 1.1 billion, net loss of KRW 5.1 billion) and third quarter (operating profit of just KRW 0.06 billion, net loss of KRW 1.7 billion) remained weak, and both the first quarter of 2026 (operating loss of KRW 0.8 billion, net loss of KRW 1.9 billion) and second quarter (operating loss of KRW 0.5 billion, net loss of KRW 2.0 billion) reverted to operating losses.

Over the trailing four quarters (Q3 2025 through Q2 2026), owner net income totaled KRW 3.3 billion, keeping the annualized figure in profit territory, though quarter-to-quarter volatility warrants continued monitoring.

Operating cash flow, meanwhile, remained consistently positive at KRW 49.6 billion in 2023, KRW 54.3 billion in 2024, and KRW 36.0 billion in 2025 despite the earnings swings, a pattern typical of content producers given timing differences between production costs and licensing revenue recognition.

The debt ratio also fell steadily from 49.1% in 2022 to 29.8% in 2025, pointing to a gradually stabilizing balance sheet.

05

Industry analysis

Korea's drama production industry currently faces a combination of expanding programming slates from global OTT platforms (Netflix, Disney+, Coupang Play, etc.) and rising production-cost inflation concentrated in tentpole projects.

Shrinking broadcaster programming slots alongside intensifying OTT original competition create a dual squeeze on small and mid-sized production houses—fewer programming opportunities paired with higher production costs.

Chorokbaem Media's historical strength lies in terrestrial and cable programming, but its recent multi-year revenue decline highlights a widening capital gap versus large-scale content studios such as Studio Dragon and CJ ENM Studios.

Across the industry, companies are increasingly diversifying revenue through IP library resale into overseas markets, short-form and mid-form content, and AI-assisted production; Chorokbaem has pursued similar initiatives, including hosting its own 'AI Content Festival' in 2026 with contest categories spanning advertising, music videos, and short-form dramas.

Whether these newer initiatives can meaningfully supplement core drama production revenue, however, remains unconfirmed. The management and F&B businesses can provide relatively steadier cash flow compared with content production, but they carry separate industry risks tied to intensifying franchise competition.

06

Outlook

Since the change of controlling shareholder at the end of 2024, the company has focused on resolving governance risk, passing the first stage of normalization when trading resumed in April 2025.

A KRW 50 billion convertible bond issued in March 2025 (conversion price KRW 5,400) was earmarked entirely for content production costs, positioning it as a funding source for future large-scale drama programming and supply contracts.

That bond becomes convertible from March 28, 2026, and bondholders' quarterly put option becomes exercisable starting September 28, 2026—18 months after issuance—carrying a guaranteed annual yield of 8%, meaning actual redemption requests could affect the company's cash flow.

Q Capital Partners has a track record of acquiring and turning around distressed companies such as Youngpoong Paper and Curo CC, though those turnarounds reportedly took several years to complete, suggesting Chorokbaem's normalization may likewise be a medium-to-long-term project rather than a quick fix.

Diversification continues through F&B brand expansion and management-business growth under subsidiary TN Entertainment.

As of the time of this research, however, no specific, company-confirmed drama programming schedule or earnings guidance for the second half of 2026 or beyond could be verified through public disclosures.

07

Valuation

PER
22.7×
PBR
0.3×
ROE
1.3%
EPS
₩136
BPS
₩10,915
Dividend per share
₩0

The price-to-book ratio trades at a discount to net asset value, with the share price sitting below the company's book value per share.

The price-to-earnings ratio, by contrast, tends to sit above the trading bands seen during the prior loss-making years once the 2025 full-year profit turnaround and trailing four-quarter earnings are factored in, a pattern common among small-cap stocks where modest absolute profit levels cause the multiple to swing sharply with small earnings changes.

On dividends, the absence of a recently disclosed per-share cash dividend leaves the dividend yield below the sector average.

The convertible bond's conversion price sits at a substantial premium to the current share price, suggesting near-term dilution pressure from conversion appears limited, though the bondholders' put option remains a separate variable to watch.

Taken together, the stock currently shows a discount on a book-value basis alongside a relatively elevated multiple on an earnings basis—two signals pointing in different directions at once.

PER, EPS, PBR and BPS are all calculated in-house (the same method as Naver and Toss) · Dividend yield = cash dividend per share from DART filings (supplemented by KRX) ÷ current price · As of 2026-08-23

08

Bull factors

Improving Balance Sheet and Governance Normalization

The debt ratio fell from 49.1% in 2022 to 29.8% in 2025, and governance was restructured under Q Capital Partners after severing ties with the prior controlling shareholder whose legal issues had triggered the original risk.

Successfully resuming trading in April 2025 signals that the company passed the Korea Exchange's listing eligibility review, restoring a baseline level of institutional confidence.

The private equity owner's direct injection of KRW 50 billion earmarked for content production could also form a foundation for expanded production capacity going forward.

Full-Year Profit Turnaround in 2025

Full-year 2025 operating profit of KRW 2.8 billion and owner net income of KRW 2.8 billion marked a break from the large losses of 2023-2024. Operating cash flow stayed above KRW 30 billion in each of 2023, 2024, and 2025, indicating solid cash generation despite earnings volatility. The company is also pursuing additional revenue streams such as IP library resale into overseas markets.

Risk Diversification Through Business Mix

Revenue sources are spread across drama production, management, F&B franchising, and channel advertising, a mix that can dilute the impact of any single title's underperformance on overall results.

F&B brands operated by subsidiary TN Entertainment can offer relatively more predictable cash flow compared with content production. Ongoing experimentation with new formats, such as AI content contests, also leaves room for further revenue diversification over the longer term.

09

Bear factors

Revenue Decline and Renewed Quarterly Weakness

Annual revenue contracted for two straight years, falling from KRW 241.3 billion in 2023 to KRW 172.2 billion in 2025, and quarterly revenue slipped further to around KRW 25 billion in both Q1 (KRW 24.6 billion) and Q2 2026 (KRW 25.2 billion).

Despite the full-year 2025 profit turnaround, both quarters of 2026 reverted to operating losses, making it difficult to conclude that the turnaround has stabilized.

The structural volatility inherent to content producers—where results hinge heavily on individual titles' programming and viewership success—also remains in place.

Convertible Bond Put Option Burden

Holders of the KRW 50 billion convertible bond can exercise a put option every three months starting September 28, 2026, which would require redemption funds reflecting a guaranteed 8% annual compounded yield.

Because the bondholders are affiliates of the controlling shareholder, actual exercise may be limited, but if requested, it would represent a cash outflow.

With the conversion price (KRW 5,400) sitting above the current share price, bondholders arguably have a relative incentive to seek redemption rather than conversion.

Possibility of a Prolonged Turnaround Timeline

Q Capital Partners' previous buyout cases, such as Youngpoong Paper and Curo CC, reportedly took several years to reach exit, suggesting Chorokbaem's normalization could similarly unfold over the medium-to-long term rather than resolve quickly.

A capital and production-infrastructure gap versus larger content studios persists, potentially leaving the company at a relative disadvantage in competing for major new programming slots.

While governance risk has been addressed, this represents only the starting point of normalization—restoring core business profitability may still require additional time.

10

Risk factors

Earnings Volatility

Of the most recent five quarters (Q2 2025 through Q2 2026), only two posted positive operating profit, while the remaining three recorded operating losses.

A large net profit in one quarter (KRW 8.9 billion in Q4 2025) may reflect one-off factors, warranting quarter-by-quarter confirmation of earnings sustainability going forward.

Capital Structure and Dilution Risk

An outstanding convertible bond with a conversion price of KRW 5,400 carries potential dilution risk if the share price rises.

Conversely, if the share price remains low, the risk of cash outflow from bondholders exercising their put option could come into focus—leaving capital-structure variables in place regardless of price direction.

Content Hit-Rate and Programming Risk

Drama production is inherently subject to large swings in revenue and profit depending on whether individual titles succeed and secure programming slots. Amid intensifying competition with larger studios, how reliably the company can secure new programming contracts remains a key variable for future results.

11

What to watch next

  1. September 28, 2026

    The start date for bondholders of the KRW 50 billion convertible bond to exercise their put option; whether and to what extent redemption is actually requested should be monitored.

  2. Mid-November 2026 (expected Q3 quarterly report filing deadline)

    This is the point to check whether Q3 2026 results break from the operating-loss pattern seen in Q1 and Q2, or whether losses continue.

  3. Ongoing (requires disclosure monitoring)

    Disclosures of new large-scale drama programming or supply contracts funded by Q Capital Partners' capital injection could serve as a key signal of revenue recovery.

  4. Ongoing (requires disclosure monitoring)

    Whether actual conversion requests occur for the KRW 5,400 convertible bond will serve as an indicator of future changes in outstanding share count and ownership structure.

12

Overall view

Chorokbaem Media resolved much of its governance risk through the late-2024 transfer of control to Q Capital Partners and the resumption of trading in April 2025, delivering quantitative progress in the form of an improved debt ratio and a full-year profit turnaround in 2025.

However, revenue has declined for two consecutive years since 2023, and both the first and second quarters of 2026 reverted to operating losses, meaning the durability of the 2025 profit turnaround remains to be verified.

The fact that bondholders of the KRW 50 billion convertible bond can exercise a put option starting September 28, 2026 introduces a near-term cash-flow variable, and the gap between the KRW 5,400 conversion price and the current share price creates a structure where both dilution risk and redemption risk are latent.

On the business side, diversification into management and F&B alongside drama production continues, though a capital gap versus larger content studios persists.

Investors will likely want to watch the upcoming Q3 earnings release together with convertible-bond-related disclosures to assess both the persistence of the profit turnaround and any changes to the capital structure. This report is intended for informational purposes only and does not constitute a buy or sell recommendation.

13

Sources

  1. Korea Exchange (KRX) — Prices · Market Cap · Volume
  2. FSS electronic disclosure system (DART) — Financial statements · Dividend filings
Show 18 more articles and sources
  1. handrer.co.kr
  2. comp.fnguide.com
  3. alphasquare.co.kr
  4. paxnet.co.kr
  5. m.irgo.co.kr
  6. stockplus.com
  7. topdaily.kr
  8. finance.daum.net
  9. investing.com
  10. chorokbaem.com
  11. chorokbaem.com
  12. v.daum.net
  13. instagram.com
  14. theqoo.net
  15. view.jjinflix.com
  16. dealsite.co.kr
  17. newswave.kr
  18. creditnews.kr

Report written 2026-09-05 · Data as of 2026-09-04

This content is AI analysis of market data and web search results, provided for information only. It is not a solicitation or recommendation to invest. Investment decisions and their consequences are the investor's own responsibility. Data may be delayed or contain errors.