Shared Research logo
  • Home
  • All Companies
    All Companies
    Companies
    Recently viewed
    Browse companies...
  • English日本語
  • Log in
  • Sign up
Overview
My Comments
My Notes
Stream Media Corporation

Stream Media Corporation 4772

ストリームメディアコーポレーション
Stream Media Corporation
Recent Updates
2022-05-13
Q1 FY12/22 flash update
2022-04-04
Full-year FY12/21 report update
2022-02-14
Full-year FY12/21 flash update
Get in touch
21F Roppongi Grand Tower, 3-2-1 Roppongi, Minato-ku, Tokyo 106-6221, Japan
https://www.streammedia.co.jp/
03(6809)6118
Summary
Stream Media Corporation (SMC) is a Japanese subsidiary of SM Entertainment (SM), South Korea’s largest entertainment company.
Entertainment
Key dates
2021-06-18
Coverage initiation
Full Report
2022-05-13
Q1 FY12/22 flash update
2022-05-13
Full-year FY12/21 flash update
2022-02-14
Q3 FY12/21 flash update
2021-11-11
Download

Executive summary

Business overview

Stream Media Corporation (SMC) is a Japanese subsidiary of SM Entertainment (SM), South Korea’s largest entertainment company. Since 1998, SMC has provided digital content centered on Korean TV shows (K-dramas) in Japan. In 2009, SMC merged with BOF International Inc., a subsidiary of South Korea-based KEYEAST Co., Ltd. (founded by Bae Yong-joon, the lead actor of the K-drama hit “Winter Sonata”). At the time, SMC operated Japanese fan clubs for Korean actors/actresses, and broadcast Korean pop culture content through its paid TV channel DATV to communication satellite (CS) broadcasting subscribers.

In 2016, SM invested in SMC through its Japanese subsidiary SM Entertainment Japan Co., Ltd. In 2018, SM acquired KEYEAST, bringing SMC into its group as a result. SMC then acquired SMEJ Inc. (a newly formed subsidiary of SM Entertainment Japan Co., Ltd.) via an absorption-type merger. Following the merger, SMC continued to broadcast paid content and manage and operate Japanese fan clubs for Korean artists, including artists not affiliated with SM, while also operating the music business (master production and CD sales) and concert business inherited from SMEJ. SM holds 84.79% of the voting rights in SMC (directly holdings 77.66%; indirect holdings through KEYEAST 7.14%). The company operates in three segments: Rights & Media (in FY12/21, 62.1% of total revenue; operating profit of JPY41mn), Entertainment (37.7% of total revenue; operating loss of JPY161mn), and Other (0.2%; operating loss of JPY36mn).

In the Rights & Media segment, SMC broadcasts paid TV channels such as KNTV through CS broadcasting (via direct broadcast satellite services such as SKY PerfecTV! and SKY PerfecTV! Premium Service), cable TV (CATV), and Internet Protocol TV (IPTV). In FY12/19, broadcasting revenue was JPY2.3bn (36.1% of total revenue). Broadcasting revenue was not specifically disclosed in FY12/21 but assuming this revenue held steady YoY, broadcasting likely made up about 40% of the total revenue of JPY5.6bn in FY12/21. Broadcasting revenue is determined by the number of subscribers and subscription fees. SMC pays a fixed percentage (undisclosed) of its subscription revenue to CS broadcasters. It had roughly 100,000 subscribers (as of 2014), mainly consisting of Korean pop culture fans in their 40s and above, including Korean residents in Japan. A KNTV subscription costs JPY3,960/month (on basic plan of SKY PerfecTV!; incl. tax). In the rights business, SMC sells broadcasting rights of TV shows it has purchased in South Korea to terrestrial, CS, and other broadcasters. It also supplies DVDs of such TV shows to DVD rental chains. The company sells broadcast rights with a limited term and it also collects a portion of the revenue generated from the secondary usage for some rights it sells. However, the copyright of the TV shows is not transferred and remains with the Korean production company or TV station. SMC has not disclosed the fees from selling broadcasting rights.

In the Entertainment segment, SMC exclusively manages SM-affiliated artists in Japan, organizes concerts for them at sports stadiums and other venues, sells merchandise, and plans and operates media appearances. For Korean artists who are not affiliated with SM, the company also offers contracted support for fan club operation, mobile content delivery, and other activities in Japan. SMC has merged with SMEJ and inherited the latter’s music business, and its new subsidiary Beyond Live Corporation (BLC) has launched the world’s first online concert streaming service “Beyond LIVE.” Entertainment revenue breaks down into concert, merchandise, and music revenue. Concert revenue accounts for the largest percentage of total segment revenue, followed by merchandise revenue, fan club revenue, and then album and music streaming revenue. Concert revenue is determined by attendance and ticket price (e.g., JPY12,000/ticket for TVXQ! concerts). Gross profit margin for merchandise sales is 30%. Fan club revenue equals annual membership fees (about JPY5,000/member). Fan club revenue is derived from the operation of fan clubs for A-list Korean actors/actresses and artists not under the SM umbrella (SM-affiliated artists are managed by SMEJ PLUS Co., Ltd.). SMC has not disclosed membership data for the fan clubs it operates. SMC typically receives about 20% of CD sales (JPY3,000/album) as music revenue. Concert revenue makes up 60–70% of Entertainment revenue, and a portion of this is paid to parent company SM to cover artist training fees and future investments.

In FY12/21, SMC reported revenue of JPY5.6bn and an operating loss of JPY648mn. The company was unable to hold any live concerts in Japan due to the COVID-19 pandemic from 2020, resulting in no booking of concert and merchandise revenue. Its domestic concerts annually drew over 1.5mn fans in 2017–2019. In FY12/19, the year before the merger, SMEJ reported revenue of JPY6.2bn and operating profit of JPY677mn, while SMC posted revenue of JPY6.1bn and operating profit of JPY71mn. Together, the companies generated revenue of JPY12.4bn and operating profit of JPY748mn (simple sum). Although the company was unable to hold any offline concerts in FY12/21, it plans to hold offline concerts in FY12/22, and Shared Research expects business performance to recover as a result.

Earnings trends

In FY12/21, SMC reported consolidated revenue of JPY5.6bn, an operating loss of JPY648mn, a recurring loss of JPY633mn, and a net loss attributable to owners of the parent of JPY268mnn. Conditions remained tough as the company was unable to hold any offline concerts due to the pandemic. The merchandise business associated with offline concerts also struggled.

For FY12/22, the company forecasts revenue of JPY8.0bn (+41.4% YoY), operating profit of JPY14mn (versus loss of JPY648mn in FY12/21), recurring profit of JPY25mn (versus loss of JPY633mn in FY12/21), and a net loss attributable to owners of the parent of JPY41mn (versus net loss of JPY286mn in FY12/21).
The company expects revenue growth and a return to the black at the operating line due to the resumption of offline concerts from Q2, revenue growth at Beyond LIVE, and further efficiencies in the broadcasting business.

On March 1, 2021, SMC unveiled a medium-term business plan covering FY12/21 to FY12/23. The company has not disclosed numerical targets for FY12/23, but outlines the following strategic directions: 1) organizational improvement of broadcasting business and cultivation of video streaming market, 2) creation of synergies between offline and online concerts, and 3) expansion of revenue and earnings through in-house development of an online platform.

Strengths and weaknesses

Shared Research sees SMC’s strengths as: 1) its 25-year broadcasting history and 100,000-strong subscriber base for the paid TV channel KNTV, which has a track record of popularizing Korean content in Japan; 2) the fan mobilization power of SMEJ, which has created bands such as TVXQ! and SHINee that can consistently sell out concerts at large stadiums; and 3) post-merger abilities to generate synergies and reap the benefits from access to content of artists managed by parent company SM and fan club member data of SMEJ PLUS (a subsidiary of SM Entertainment Japan).

We see the company’s weaknesses as: 1) the absence of a clear growth path for its paid TV channel KNTV amid a general downtrend in subscribers of premium TV channels and the rise of free video streaming services; 2) a high earnings dependence on offline concerts; and 3) difficulties in securing human resources with high planning capabilities due to the company’s low name recognition in the Japanese music and video streaming areas.

Key financial data

Income statementFY12/12FY12/13FY12/14FY12/15FY12/16FY12/17FY12/18FY12/19FY12/20FY12/21FY12/22
(JPYmn)Cons.Cons.Cons.Cons.Cons.ParentParentParentCons.Cons.Cons. Est.
Revenue4,4093,7962,4973,3284,5347,7707,0596,1144,2705,6327,966
YoY12.9%-13.9%-34.2%33.3%36.2%71.4%-9.2%-13.4%--41.4%
Gross profit735855486288011,3781,1401,1553561,041-
YoY-23.0%-88.5%548.4%14.6%27.5%72.0%-17.3%1.3%---
Gross profit margin16.7%2.2%21.9%18.9%17.7%17.7%16.1%18.9%8.3%18.5%-
Operating profit-188-500236963017471-1,200-64814
YoY---200.8%-91.4%--75.6%-3.1%---
Operating profit margin--0.9%2.1%0.1%3.9%1.0%1.2%--0.2%
Recurring profit-139-53937-22163087374-1,207-63325
YoY-------76.3%1.0%---
Recurring profit margin--1.5%-0.4%4.0%1.0%1.2%--0.3%
Net income attributable to owners of the parent-216-43467-641428961-483-1,241-286-41
YoY-------78.8%----
Net margin--2.7%-0.3%3.7%0.9%----
Per-share data (JPY)
Shares issued (year-end; '000)54,39354,39354,39354,393165,20416,52016,52016,520115,214115,904-
EPS (JPY)-2.7-7.41.71.21.317.53.7-29.3-22.6-2.5-0.4
EPS (fully diluted: JPY)---1.2-17.5-----
Dividend per share (JPY)-----------
Book value per share (JPY)40.231.933.634.8261.8279.3282.4253.849.764.7-
Balance sheet (JPYmn)
Cash and cash equivalents7951,3177716711,9063,2881,6449533,4853,761
Total current assets2,5142,1861,5821,6925,2306,1565,5184,7758,8027,109
Tangible fixed assets21131314335739803422
Investments and other assets79075752533165927732271064,868
Intangible fixed assets8941282629768910955217
Total assets3,4142,3152,3762,2655,4576,3806,4195,1918,99712,216
Short-term debt0000066500
Total current liabilities1,0345165334841,0861,7201,7109212,9321,597
Long-term debt100000021151000
Total fixed liabilities3314314332722161,562
Total liabilities1,0675175374871,1001,7531,7379432,9483,159
Shareholders' equity2,2251,7411,8181,7544,3334,6114,6624,1905,7207,503
Total net assets2,3471,7981,8391,7784,3574,6274,6814,2486,0499,056
Total liabilities and net assets3,4142,3152,3762,2655,4576,3806,4195,1918,99712,216
Total interest-bearing debt100000027211500
Cash flow statement (JPYmn)
Cash flows from operating activities-842323-191-272-7261,388-947-599-1,228156
Cash flows from investing activities-96239-366174-145-687-85-5-29
Cash flows from financing activities177-87-1-11,176-4-6-62,734148
Financial ratios
ROA (RP-based)-4.1%-18.8%1.6%-0.9%0.4%5.2%1.1%1.3%-17.0%-6.0%
ROE-9.4%-21.9%3.8%-3.6%0.5%6.5%1.3%-10.9%-25.0%-4.3%
Payout ratio----------
DOE----------
Equity ratio65.2%75.2%76.5%77.5%79.4%72.3%72.6%80.7%63.6%61.4%
Net margin-4.9%-11.4%2.7%-1.9%0.3%3.7%0.9%-7.9%-29.1%-5.1%
Source: Shared Research based on company data
Note: Figures may differ from company materials due to differences in rounding methods. 

Trends and outlook

Quarterly trends and results

CumulativeFY12/20FY12/21FY12/22
FY12/22
(JPYmn)Q1Q1–Q2Q1–Q3Q1–Q4Q1Q1–Q2Q1–Q3Q1–Q4Q1
% of Est.FY Est.
Revenue1,2372,1883,2114,2701,5302,9184,1835,6321,174
14.7%7,966

YoY-35.1%-45.0%-36.4%-30.2%--30.3%31.9%-23.2%

41.4%
Gross profit2314025463562015317821,041304



YoY-21.3%-38.9%-38.7%-69.2%--43.2%192.2%51.7%



Gross profit margin18.7%18.4%17.0%8.3%13.1%18.2%18.7%18.5%25.9%


SG&A expenses2345051,1021,5564348521,2481,689429



YoY-21.8%-10.2%35.2%43.6%--13.3%8.5%-1.2%



SG&A ratio18.9%23.1%34.3%36.4%28.4%29.2%29.8%30.0%36.5%


Operating profit-3-102-555-1,200-233-321-466-648-125
-14

YoY---------

-

Operating profit margin---------

0.2%
Recurring profit-4-96-545-1,207-233-315-455-633-119
-25

YoY---------

-

Recurring profit margin---------

0.3%
Net income0-92-555-1,241-217-301-449-286-100
--41

YoY---------

-

Net margin0.0%--------

-
QuarterlyFY12/20FY12/21FY12/22


(JPYmn)Q1Q2Q3Q4Q1Q2Q3Q4Q1


Revenue1,2379521,0231,0591,5301,3881,2661,4481,174



YoY-35.1%-54.2%-4.0%-0.7%--23.7%36.8%-23.2%


Gross profit231171144-190201331251259304



YoY-21.3%-53.0%-38.2%---74.5%-51.7%



Gross profit margin18.7%18.0%14.1%-13.1%23.8%19.8%17.9%25.9%


SG&A expenses234271597455434418396441429



YoY-21.8%3.0%136.3%69.2%---33.6%-3.1%-1.2%



SG&A ratio18.9%28.4%58.3%43.0%28.4%30.1%31.3%30.4%36.5%


Operating profit-3-99-453-645-233-87-146-182-125



YoY---------



Operating profit margin---------


Recurring profit-4-93-449-662-233-82-140-178-119



YoY---------



Recurring profit margin---------


Net income0-92-464-686-217-85-148163-100



YoY---------



Net margin0.0%------11.2%-


Source: Shared Research based on company data
Notes: Figures may differ from company materials due to differences in rounding methods.
SMC changed its segment structure from Q3 FY12/20. Through 1H FY12/20, it operated in the Broadcasting segment (channel business), the Rights & Media Communication segment (rights business, management business, events business, merchandising business, and fan club business), and the Other segment (content streaming business). In Q3 FY12/20, it reorganized its segment structure into the Rights & Media segment (channel business, rights business, and online streaming business), the Entertainment segment (management business, events business, merchandise business, fan club business, and music business), and the Other segment (karaoke app business).
セグメント別四半期業績
By segment (cumulative)FY12/20FY12/21FY12/22
(JPYmn)Q1Q1–Q2Q1–Q3Q1–Q4Q1Q1–Q2Q1–Q3Q1–Q4Q1
Revenue1,2372,1883,2114,2701,5302,9184,1835,6321,174
YoY-35.1%-45.0%-36.4%-30.2%--30.3%31.9%-23.2%
Rights & Media--2,4753,2461,0481,8402,7103,498892
% of total revenue--77.1%75.8%68.5%63.1%64.8%62.1%76.0%
YoY------9.5%7.8%-14.9%
Internal transactions---1534550
Entertainment--7361,0374811,0761,4722,125277
% of total revenue--22.9%24.2%31.4%36.9%35.2%37.7%23.6%
YoY------100.0%104.8%-42.4%
Internal transactions-------22
Other--1111295
% of total revenue--0.0%0.0%0.0%0.0%0.0%0.2%0.4%
YoY------190.0%680.3%695.6%
Internal transactions---------
Inter-segment transactions, eliminations--0-15-3-4-5-7-2
Operating profit-3-102-555-1,200-233-321-466-648-125
YoY---------
Operating profit margin---------
Rights & Media--142-19532651154167
% of total OP---------
Operating profit margin--5.7%-3.0%3.5%4.2%1.2%7.5%
YoY-------18.8%-111.2%
Entertainment---128-308-142-141-199-161-55
% of total OP---------
Operating profit margin---------
YoY---------
Other-6-14-8-16-26-36-10
% of total OP---------
Operating profit margin---------
YoY---------
Inter-segment transactions, eliminations----15-8-16-26-36-10
Company-wide expenses---564-669-116-229-357-485-127
Source: Shared Research based on company data
Notes: Figures may differ from company materials due to differences in rounding methods.
SMC changed its segment structure from Q3 FY12/20. Through 1H FY12/20, it operated in the Broadcasting segment (channel business), the Rights & Media Communication segment (rights business, management business, events business, merchandising business, and fan club business), and the Other segment (content streaming business). In Q3 FY12/20, it reorganized its segment structure into the Rights & Media segment (channel business, rights business, and online streaming business), the Entertainment segment (management business, events business, merchandise business, fan club business, and music business), and the Other segment (karaoke app business).

Q1 FY12/22 results

Summary

  • Revenue: JPY1.2bn (-23.3% YoY, progress versus full-year forecast: 14.7%)
  • Operating loss: JPY125mn (versus loss of JPY233mn in Q1 FY12/21)
  • Recurring loss: JPY119mn (versus loss of JPY233mn)
  • Net loss attributable to owners of the parent: JPY100mn (versus loss of JPY217mn) 

Revenue was down JPY355mn YoY to JPY1.2bn. It fell JPY156mn YoY in the Rights & Media business and JPY204mn YoY in the Entertainment business, but rose JPY4mn YoY in the Other business. Revenue fell YoY with the closure of a broadcasting channel and other factors. In the Entertainment business, NCT127 had planned to hold a large offline event in January, but canceled it due to the ongoing COVID-19 pandemic. However, the event was quickly changed to a delayed viewing event at Saitama Super Arena and cinemas nationwide, as the business took steps toward full-scale operations.

The operating loss narrowed by JPY119mn YoY to JPY125mn. It improved JPY35mn in the Rights & Media business and JPY86mn in the Entertainment business, and widened by JPY2mn in the Other business.

Offline concerts are set to resume, including SUPER JUNIOR's Saitama Super Arena concert in April 2022, NCT127's dome tour in May 2022, and a fan club event series comprising 21 concerts by TOHOSHINKI.

There were no changes to the company's forecast.

Full-year company forecast

Numerical targets

FY12/20FY12/21FY12/22YoY
(JPYmn)1H Act.2H Act.FY Act.1H Act.2H Act.FY Act.FY Est.FY Est.
Revenue2,1882,0824,2702,9182,7145,6327,96641.4%
Cost of revenue1,7862,1283,9142,3862,2054,591
Gross profit402-463565315091,041
Gross profit margin18.4%-8.3%18.2%18.8%18.5%
SG&A expenses5051,0521,5568528371,689
SG&A ratio23.1%50.5%36.4%29.2%30.8%30.0%
Operating profit-102-1,098-1,200-321-328-64814-
Operating profit margin------0.2%
Recurring profit-96-1,111-1,207-315-317-63325-
Recurring profit margin------0.3%
Net income-92-1,149-1,241-30115-286-41-
Net margin----0.6%--
Source: Shared Research based on company data
Note: Figures may differ from company materials due to differences in rounding methods. 

For FY12/22, the company forecasts revenue of JPY8.0bn (+41.4% YoY), operating profit of JPY14mn (versus loss of JPY648mn in FY12/21), recurring profit of JPY25mn (versus loss of JPY633mn in FY12/21), and a net loss attributable to owners of the parent of JPY41mn (versus net loss of JPY286mn in FY12/21).
The company expects revenue growth and a return to the black at the operating line due to the resumption of offline concerts from Q2, revenue growth at Beyond LIVE, and further efficiencies in the broadcasting business.

According to the company, the revenue forecast of JPY8.0bn is broken down to approximately JPY4.0bn for the Rights & Media segment (including JPY1.0bn for Beyond LIVE) and approximately JPY4.0bn for the Entertainment segment (75% of which are expected to come from offline concert sales).

As for offline concerts, NCT127's second world tour "NEO CITY - THE LINK" will take place in Japan on May 22, 2022 at the Banteling Dome Nagoya, May 28 and 29 at the Tokyo Dome, and June 25 and 26 at the Kyocera Dome Osaka for a total of five concerts. The company expects to draw approximately 500,000 people to its offline concerts in FY12/22, with the dome tour in May attracting approximately 200,000 people.

It expects Beyond LIVE to generate approximately JPY1.0bn in sales, up from approximately JPY100mn in FY12/21, with earnings likely to improve as a result of bringing Beyond LIVE in-house. The company expects to hold at least 30 events in FY12/22.

Medium-term business plan

On March 1, 2021, SMC unveiled a medium-term business plan spanning from FY12/21 to FY12/23, however the company has not released numerical targets for FY12/23.

Strategy

Improve broadcasting business structure, and develop video streaming market

SMC sees the broadcasting business as a core business which generates continuous and stable earnings, but earnings power of this business needs to be improved if it is to expand in scale. Previously, SMC operated three paid channels: KNTV, DATV, and Kchan! Hanryu TV. However, the latter two suffered consecutive losses in recent years, so the company closed them in May 2021.

The company plans to concentrate its management resources on KNTV from June 2021. In addition to broadcasting popular K-dramas and Korean variety programs for the first time in Japan, the company is focusing on generating synergies between existing and new businesses. For example, it will start broadcasting Beyond LIVE events held in the video streaming business. It also aims to enhance its brand recognition and strengthen customer retention by increasing the channel’s appeal.

In June 2020, the company launched the KNTV channel on communication satellite (CS) 110-degree broadcasting, which can be received without a dedicated tuner. It plans to utilize its expertise in operating channels such as KNTV to enter the linear-streaming space, and step up efforts to attract new subscribers.

In the rights business, the company plans to take advantage of the recent increase in demand for content to expand beyond Korean content, and purchase and sell rights for Chinese and other global content. By investing in such content from the production stage, it will work to rapidly procure premium content.

Generate synergies between offline and online concerts

SMC has thus far tended to manage artists affiliated with companies other than SM in Japan and held their concerts at arenas and other large venues. It has struggled to stably secure major artists due mainly to the risk of them cancelling their contracts, so the challenge for the company going forward is to avert earnings fluctuations stemming from insecure access to artists.

SMEJ—absorbed by SMC in August 2020—has a track record of exclusively managing popular artists affiliated with SM in Japan. SMEJ has a rich lineup of artists such as TVXQ!, Girls’ Generation, and NCT, leveraging it to operate its concert, music, merchandise, and other businesses.

In 2019, SMEJ reported roughly 10x the operating profit of SMC. Through the merger, SMC gained access to many artists affiliated with SM, and it therefore expects it will be able to operate the Entertainment segment on a larger scale than before while maintaining stability.

SMC still faces a challenging business environment because it cannot hold offline concerts, and expects to be able to hold them again from Q2 FY12/22 onward. It targets a rapid recovery in concert attendance to the typical annual level of around 1.5mn fans (1.65mn in 2017, 2.2mn in 2018, 1.5mn in 2019), and has been preparing for a return to normal operations.

After the pandemic subsides, the company plans to push its offline and online concerts—two major business pillars—to not only capture larger audiences, but also expand cooperation with peripheral businesses such as the merchandising, music, and fan club businesses.

Expand revenue and earnings by developing online platform in-house

For a long time, SMC has operated TV channels such as KNTV as its core business, and developing TV-centric platforms has therefore been its main focus. However, the advancement of multimedia devices and communication networks in recent years has altered the way video content is consumed, creating a new business environment for the company. Providing services adapted to such changes has proved a challenge. However, the company was able to move into the video streaming field in earnest when Beyond Live Corporation (BLC) became a consolidated subsidiary as part of the merger with SMEJ.

BLC is a pioneer in online concerts and operates the Beyond LIVE service. In addition to its affiliation with SM, it collaborates with JYP Entertainment, and therefore a continually expanding pool of A-list artists affiliated with two major Korean entertainment companies (e.g., TVXQ!, TWICE) is making an appearance on Beyond LIVE. As such, the service has major appeal with fans, attracts many viewers, and continues to steadily generate attention.

As online concerts can be viewed by fans all over the world, BLC plans to hold concerts of global artists on the service. SMC has built its own online platform for Beyond LIVE, and expects this will sharply boost revenue and earnings from the service in the future.

Fund raising

In November 2020, SMC issued new shares worth roughly JPY2.7bn to NAVER Corporation through a third party allotment. It plans to use proceeds to push ahead with its growth and business strategies. Through this third party allotment, NAVER Corporation acquired 7.55% of the voting rights in SMC (as of December 2020), becoming a major shareholder.

Use of fundsAmount (JPYmn)Expenditure timing
(1) Investments in new businesses including Beyond LIVE1,722From December 2020 through December 2023
Technology development, operation and maintenance700
Operating and administrative expenses700
Marketing expenses322
(2) Strengthening existing businesses322
(Purchase of rights and content, advertising, other)
(3) Hiring and training of human resources for business expansion698
Total2,742
Source: Shared Research based on company data
Note: Figures may differ from company materials due to differences in rounding methods. 

Business

Business description

SMC is a Japanese subsidiary of SM Entertainment (SM), one of the “Big 3” entertainment agencies in South Korea. In the Rights & Media segment, SMC broadcasts Korean TV shows (K-dramas) and variety programs—that have become popular as part of the “Korean wave” phenomenon—to paid subscribers. In the Entertainment segment, SMC manages K-pop artists affiliated with the parent company SM, operates fan clubs, and organizes events in Japan.

“Big 3” entertainment agencies in South Korea: The three leading entertainment agencies in South Korea are SM (founded in 1989), YG Entertainment (founded in 1996), and JYP Entertainment (founded in 1997). In some cases, HYBE (formerly Big Hit Entertainment; founded in 2005; the company behind the K-pop sensation BTS) is included as the “Big 4.” South Korea is home to some 500 entertainment companies, including independently operated businesses.
Korean wave: The Korean wave phenomenon refers to the growing popularity of South Korean culture in countries such as Japan, China, and Taiwan, since the 2000s. The first such wave in Japan was sparked by the success of K-drama “Winter Sonata” (starring Bae Yong-joon and Choi Ji-woo) around 2004. The second wave started around 2010, when K-pop bands such as TVXQ!, Girls’ Generation, and KARA rose to fame. The third wave occurred around 2017, when the girl “idol” group TWICE arrived on the scene. The fourth wave began in 2020, and was fueled by the popularity of the K-dramas “Crash Landing on You” and “Itaewon Class” and the success of K-pop band BTS.
K-pop: A genre of popular music originating in South Korea.

In August 2020, SMC merged with SMEJ Inc., a wholly owned subsidiary of SM Entertainment Japan Co., Ltd. As a result of the merger, SMC can now take full advantage of the resources of SMEJ and companies under its umbrella. This means it should be easier for SMC to increase appearances of popular artists affiliated with SM in programs under its own production, and secure other programs featuring such artists. By expanding its premium content, SMC expects to increase subscribers to its TV channel and retain them.

SMC has distributed digital content to mobile phones, and acquired, commercialized, and sold K-dramas and other programs as its core business since 1998 (under the name Digital Adventure Co., Ltd.). In 2009, it merged with BOF International Inc., a subsidiary of KEYEAST Co., Ltd. KEYEAST was founded by Bae Yong-joon (largest shareholder of the venture), who starred in the leading role of the K-drama “Winter Sonata” that kickstarted the first Korean wave in Japan. In October 2009, SMC launched the DATV channel dedicated to Asian content. In 2016, it merged with KNTV Co., Ltd., a company that broadcast content of major Korean TV stations such as MBC and SBS. In September 2016, the company received investment from SM Entertainment Japan, a subsidiary of SM. In 2018, SM acquired shares in KEYEAST, with SMC becoming a subsidiary of SM. In 2020, SMC merged with SMEJ, a company spun off from SM Entertainment Japan Co., Ltd. as a wholly owned subsidiary, and as a result, SMC inherited Everysing Japan Co., Ltd. and Beyond Live Corporation as subsidiaries as part of the merger.

The Rights & Media segment comprises broadcasting and rights businesses. In the core broadcasting business, SMC broadcasts paid TV channels such as KNTV through commercial satellite (CS) broadcasting (via direct broadcast satellite services such as SKY PerfecTV! and SKY PerfecTV! Premium Service), cable TV (CATV), and Internet Protocol TV (IPTV). It generates revenue from such operations through monthly subscription fees. In the rights business, the company chiefly sells broadcasting rights of TV shows. It acquires broadcasting, streaming, and other rights of K-dramas and Korean variety programs in collaboration with—or through joint planning with—Korean entertainment production companies, producers, and TV stations. It operates this business with a broad range of rights such as broadcasting rights, online streaming rights, and video and DVD rights. Once it has fully broadcast a show on its KNTV channel, SMC sells the broadcasting rights to domestic CATV channels, DVD rental chains, local terrestrial broadcasting stations, and streaming platforms such as Netflix as secondary and tertiary distribution channels (in this order).

In the Entertainment segment, SMC exclusively manages SM-affiliated artists in Japan, organizes concerts for these artists at sports stadiums and arenas, sells related merchandise, and plans and organizes media appearances. For famous Korean artists affiliated with other companies, SMC helps organize events, operate fan clubs, and disseminate information to mobile phones, supporting their activities in Japan. Through the merger with SMEJ in 2020, SMC inherited the SMEJ’s music business, and streams online live performances held by its subsidiary Beyond Live Corporation.

In FY12/21, SMC reported revenue of JPY5.6bn on a consolidated basis (+31.9% YoY) and an operating loss of JPY648mn (operating loss of JPY1.2bn in FY12/20). Its performance was weighed down by its inability to hold offline concerts due to the prolonged spread of COVID-19. SMC plans to resume offline concerts in 2022 and expects its earnings to bounce back.

Earnings by segment
By segmentFY12/12FY12/13FY12/14FY12/15FY12/16FY12/17FY12/18FY12/19FY12/20FY12/21
(JPYmn)Act.Act.Act.Act.Act.Act.Act.Act.Act.Act.
Revenue4,4093,7962,4973,3284,5347,7707,0596,1144,2705,632

YoY12.9%-13.9%-34.2%33.3%36.2%71.4%-9.2%-13.4%-30.2%31.9%

Rights & Media







3,2463,498


YoY---------7.8%


% of total revenue--------75.8%62.1%

Entertainment







1,0372,125


YoY---------104.8%


% of total revenue--------24.2%37.7%

Digital Content Delivery724










YoY-2.8%---------


% of total revenue16.4%---------

Merchandising1,483600637353144






YoY50.0%-59.6%6.3%-44.6%-59.3%-----


% of total revenue33.6%15.8%25.5%10.4%3.1%-----

Rights & Communication1,8672,9581,8391,9082,1455,3514,7293,829



YoY7.5%58.4%-37.8%3.8%12.4%149.5%-11.6%-19.0%--


% of total revenue42.4%77.9%73.6%56.2%46.2%68.1%65.8%60.4%--

Broadcasting


1,0502,2262,4012,3122,283



YoY----112.1%7.8%-3.7%-1.2%--


% of total revenue---30.9%48.0%30.6%32.2%36.0%--

Telecommunication and Video Streaming











YoY----------


% of total revenue----------

Other3352392119191818219


YoY40.1%-28.8%-91.3%-9.8%2.0%-5.5%0.2%-89.0%-680.3%


% of total revenue7.6%6.3%0.8%0.6%0.4%0.2%0.3%0.0%0.0%0.2%

Inter-segment transactions, eliminations0

-69-105-85-126-229-15-7
Operating profit-188-500236963017471-1,200-648

YoY---200.8%-91.4%--75.6%-3.1%--

Operating profit margin--0.9%2.4%-8.5%6.0%8.3%--

Rights & Media







-19541


YoY----------


Operating profit margin---------1.2%

Entertainment







-308-161


YoY----------


Operating profit margin----------

Digital Content Delivery93










YoY----------


Operating profit margin12.9%---------

Merchandising2524530-52-71






YoY0-10-------


Operating profit margin17.0%7.5%4.8%-------

Rights & Communication-488-550-81130384368493



YoY-----1-00--


Operating profit margin---5.9%0.0%7.2%7.8%12.9%--

Broadcasting


17682845936



YoY----33-10--


Operating profit margin---1.6%3.0%11.8%2.5%1.6%--

Telecommunication and Video Streaming











YoY----------


Operating profit margin----------

Other-46402122-1-14-36


YoY---14000---


Operating profit margin-1.9%2.1%11.4%7.9%8.5%12.1%---

Inter-segment transactions, eliminations1

-118


-15-7

Company-wide expenses




-368-355-457-669-485
Source: Shared Research based on company data
Notes: Figures may differ from company materials due to differences in rounding methods.
SMC changed its segment structure from Q3 FY12/20. Through 1H FY12/20, it operated in the Broadcasting segment (channel business), the Rights & Media Communication segment (rights business, management business, events business, merchandising business, and fan club business), and the Other segment (content streaming business). In Q3 FY12/20, it reorganized its segment structure into the Rights & Media segment (channel business, rights business, and online streaming business), the Entertainment segment (management business, events business, merchandise business, fan club business, and music business), and the Other segment (karaoke app business).

Business Model

Rights & Media segment (62.1% of total revenue in FY12/21)

Overview of business model

Products and services

KNTV: a channel dedicated to Korean content

SMC provides the premium TV channel KNTV to communication satellite (CS), cable TV (CATV), and Internet Protocol TV (IPTV) broadcasters (mainly SKY PerfecTV!, JCOM, and Hikari TV). The channel primarily broadcasts popular K-dramas aired by Korean TV stations MBC and SBS, Korean news, K-pop (music) shows, and Korean variety programs. It is also available on CATV and IPTV (video content streamed over broadband internet such as ADSL).

SMC launched the DATV channel in 2009, and the linear-streaming channel Kchan! Hanryu TV—which was part of the dTV offerings by NTT Docomo—in 2018, but it discontinued both by May 2021, leaving KNTV as the only channel in operation from June 2021.

Viewing options

There are six ways fans can view K-dramas and other content on KNTV. CS broadcast services that feature the channel include SKY PerfecTV! (SKY PerfecTV! Premium Service [channel 657] and SKY PerfecTV! Premium Service Hikari [channel 657]), Hikari TV (channel 570), J:COM (channel 761), and cable TV (CATV). From June 2020, the channel became available on the SKY PerfecTV! plan of the SKY PerfecTV! service (CS801; broadcast from 7am to 2am the following day). This new channel is called KNTV801.

The primary difference between KNTV (first five options above) and KNTV801 (sixth option) is broadcasting hours. KNTV broadcasts in 24-hour cycles starting at 4am, whereas KNTV801 broadcasts from 7am to 2am the following day (no broadcasting for five hours each day). During those hours, viewers cannot watch KNTV programs. Another key difference is that a special tuner is required to view KNTV, which is not the case for KNTV801. All viewing options give fans access to new K-dramas, variety programs, and music shows of Korean terrestrial broadcasters, as well as to programs featuring SM-affiliated artists such as TVXQ!, and original programs.

Pricing structure

KNTV and KNTV801 are premium TV channels that require subscribers of broadcast services such as SKY PerfecTV! or J:COM to pay an additional monthly fee over and above their standard subscription fee (total subscription fee = standard subscription fee for broadcasting service + KNTV subscription fee). The table below shows the approximate total prices for standard and channel subscription fees by service provider as of February 2021 (all subscription fees are subject to revision due to service revisions). The standard subscription fees for broadcasting services such as J:COM (CATV) and Hikari TV are higher as they provide access to multiple channels. However, when combining these fees with internet provider service, they could end up being more affordable. The subscription fee for KNTV801 is lower than for KNTV in reflection of its shorter broadcasting hours.

Pricing structure
SKY PerfecTV! Premium ServiceSKY PerfecTV! Premium Service HikariJ:COMHikari TVSKY PerfecTV! CS801
Basic fee (incl. tax; JPY)429429From about 4,500From about 1,650429
KNTV fee (incl. tax; JPY)3,9603,9602,7503,3003,300
Source: Shared Research based on company data
Programming

KNTV specializes in Korean content, and its programs largely break down into: 1) K-dramas (55%), and 2) variety, K-pop, and Korean news (45%). KNTV801, launched in June 2020, mainly broadcasts new K-dramas, variety programs, and music programs of Korean terrestrial broadcasters. It also broadcasts programs featuring SM-affiliated artists such as TVXQ!, and original content.

KNTV+

In October 2021, the company launched a video streaming service that allows users to view KNTV in real time on smartphones, tablets, and PCs. The service lets users catch up on dramas, variety programs, and music programs that are being broadcast on KNTV without additional fees. KNTV subscribers can download the KNTV+ app to enjoy the service for free on their smartphones, tablets, and PCs. A subscription to KNTV or KNTV801 is required to use KNTV+, and users cannot subscribe only to KNTV+.

Subtitle production

The company produces Japanese subtitles for programs purchased in South Korea and its own shows and sells them (to CS and BS broadcasters and Netflix).

Sales of programs

Through collaboration and joint planning with Korean entertainment agencies, production companies, and TV stations, SMC acquires broadcasting, online streaming, and video and DVD creation rights for K-dramas and Korean variety programs and use them to generate revenue. After airing programs on its own channel, if they are not a good fit for the channel, the company sometimes sells their rights to operators of other channels.

Overseas marketing of content distribution
・ Program broadcasting rights (including repeat broadcasts)The rights to sells programs as "complete packages" to broadcasting stations in relevant countries/regions (providing localization through subtitling or dubbing).
・ Various rights related to programs
Merchandising rightsThe rights to sell merchandise for characters or other content featured in broadcast programs.
Video and DVD rightsThe rights to sell broadcast programs as video or DVD packaged software in relevant countries/regions.
Online streaming rightsThe rights for video streaming services in relevant countries/regions to localize broadcast programs and stream them over the internet.
Formatting and remake rightsFormatting rights are rights to format and sell program concepts, production methods, etc. Remake rights are rights to use structural elements such as a story (drama) settings or characters in new productions, and sell these.
OtherThe rights to use parts of broadcast programs as video materials (footage).
Source: Shared Research based on “2014 Analysis of State of Overseas Use of Broadcast Content” by the Ministry of Internal Affairs and Communications’ Institute for Information and Communications Policy, “Content Business Management Strategy” (Chuokeizaisha)
Note: SMC does not sell the merchandising rights and formatting/remake rights shown in the table above. 

In 2001, the purchase price of Korean content (per program) averaged USD16,000–25,000 for K-dramas, USD9,000–25,000 for documentaries, and USD8,300 for animation works (source: Growth and International Distribution of Korean Video Content, Kim Mirim, Keio University Press). According to the company, K-dramas cost between JPY2mn and 20mn per episode, with the actual price determined based on the popularity of the show and buyer competition. 

Content streaming

SMC is expanding its platforms online, and already streams a wide range of content online, including live concerts. Following the merger with SMEJ in August 2020, it started streaming offline concerts through its Beyond LIVE service as a new business. Prices vary by concert, but official fan club members receive a discount (e.g., JPY3,900 for fan club members vs. JPY4,900 for non-members, both including tax).

Beyond LIVE: An online concert service operated by Beyond LIVE Corporation (BLC; currently a subsidiary of SMC), the world’s first online-only concert streaming service provider originally founded by SM and JYP Entertainment. BLC aims to grow its Beyond LIVE service into a global brand for online concerts through fusing the content production capabilities of SM with the IT technology of NAVER and also adding the global network of JYP Entertainment. The first Beyond LIVE event held in April 2020 was the world’s first paid online-only concert. BLC built a new cultural technology (CT: a system to promote Korean culture around the world) in the concert space by combining augmented reality (AR) and a multi-video connection system to achieve two-way communication between artists and viewers.

Beyond LIVE
Source: Shared Research based on company data

Customer base

The customers in its broadcasting business are the subscribers of KNTV, the company’s premium TV channel accessible through paid multi-channel broadcasting services. The channel was initially geared toward Korean residents in Japan (which numbered 409,855 as of March 2021). After K-dramas rose in popularity following the release of “Winter Sonata” in 2002, K-dramas became central to the channel’s programming. In 2014, the channel topped 100,000 subscribers including Japanese fans of Korean pop culture (source: minutes of the 2014 KNTV Program Council Meeting), with many subscribers in their 50s–60s (source: minutes of the 2015 KNTV Program Council Meeting). These are core Korean content fans who are willing to pay a monthly fee to view K-dramas and music programs featuring K-pop artists. The company says it aims to expand the number of viewers in their 30s and below going forward. According to the 2016 K-drama Survey conducted by SKY PerfecTV! (1,000 respondents), fans spent an average of JPY11,834 per year to enjoy Korean content.

The main age bracket of subscribers to paid multi-channel broadcasting services is “40s and above” (source: 2020 Report on Survey of Multi-Channel Broadcasting by the Multi-Channel Broadcasting Research Institute). As of end-March 2021, subscribers totaled 3,102,004 for CS digital broadcasting services (total subscribers of SKY PerfecTV!) and 25,546,780 for BS digital broadcasting services (NHK-BS: 22,755,309 subscribers, WOWOW: 2,791,471 subscribers).

Customer value

KNTV is a channel that specializes in Korean content, with K-dramas making up half of its programs. Its subscribers are fans of the genre who are willing to pay for such content. The channel provides value to core fans by 1) supplying interesting K-dramas, 2) offering a high quantity of such content (K-drama shows with 20–50 episodes of 75–90 min each), 3) premiering shows in Japan, and 4) allowing viewers to enjoy shows without commercials (however, the channel is not entirely commercial-free). 

In the aforementioned 2016 K-drama Survey, respondents attributed the appeal of K-dramas to “the depiction of pure love” (27.2% of respondents), “the complexity of human relationships” (23.0%), “improbable plot twists that are detached from reality” (21.3%), “stories underpinned by a clear sense of right and wrong” (19.5%), “the depiction of love that transcends obstacles such as differences in social status” (18.3%), and “large-scale plots” (17.8%). In other words, the main attractions appear to be the themes of romance and personal relationships, as well as sprawling story arcs.

Another benefit of a paid channel such as KNTV lies in the quantity of its content. Whereas Japanese drama shows are generally replaced every three months, K-dramas do not adhere to such rigid broadcasting schedules. If viewership rates are favorable, the number of episodes is increased. Many K-dramas have 20–50 episodes, but large historical K-dramas can span over 200 episodes. In addition, individual episodes last 75–90 minutes. On the whole, therefore, K-dramas offer more volume than Japanese dramas. Another contributing factor to viewer satisfaction is that K-dramas have an addictive structure that encourages viewers to keep watching the next episode. 

The shows that appear on KNTV are typically broadcast in Japan for the first time, which is another major draw of the channel. After all, KNTV subscribers are core fans of Korean pop culture, who are very familiar with the Korean content to begin with. The fact that many such shows are premiered on KNTV in Japan is therefore enticing to subscribers. Since 2020, a fourth Korean wave has been driven by younger K-pop fans (teens to people in their 30s). By being the first to broadcast K-pop and variety shows that feature K-pop artists, KNTV can offer the same satisfaction to this audience as to its K-drama fans. SMC says that KNTV and DATV broadcast over 50% of the K-dramas that premiered in Japan (in 2020; DATV closed in May 2021), which is higher than rival K-drama channels KBS WORLD (operated by KBS Japan, a subsidiary of Korean Broadcasting System [KBS]), and Mnet (operated by CJ ENM JAPAN).

Content suppliers

SMC purchases its content directly from 1) Korean terrestrial broadcasters MBC, KBS, and SBS, 2) Korean cable TV operators CJ ENM and JTBC, and 3) production companies that own show rights.

Content customers

The company sells the rights of the K-dramas and Korean variety programs it purchased to 1) terrestrial broadcasters such as TV Tokyo, 2) local TV stations, and 3) BS and CS broadcast services. It also sells video-on-demand (VoD) rights to video streaming services such as U-NEXT and FOD, and also sells DVD rights. 

Revenue structure

Channel (broadcasting) business

Revenue in the broadcasting business is calculated using the formula: Number of subscribers x monthly subscription fee x 12 months. KNTV has roughly 100,000 subscribers, who pay a monthly subscription fee of JPY3,960 for the SKY PerfecTV! Premium Service. The service operator collects this fee, and pays a fixed percentage to SMC. In the case of KNTV801, SMC collects the subscription fee directly from subscribers, and pays a fixed percentage to SKY PerfecTV!.

Revenue in the company’s broadcasting business has held steady at around JPY2.3bn from FY12/16 to FY12/19. Shared Research understands that broadcasting revenue accounted for 36.0% of the total revenue of JPY6.1bn in FY12/19, and two-thirds of the JPY3.2bn revenue in the Rights & Media segment in FY12/20 (analysis based on FY12/19 data as figures for the broadcasting business can no longer be extracted after the changes in the segment structure from FY12/20 onward).

Rights business

SMC sells broadcasting rights of TV shows purchased in South Korea to CS broadcasting companies and other parties under fixed-term contracts and contracts under which it collects a portion of the revenue generated from secondary use. However, the copyright of the TV shows is not transferred and remains with the Korean production company or TV station. SMC has not disclosed the fees it earns on sales of broadcasting rights. 

Online streaming business

As part of the merger with SMEJ in August 2020, SMC inherited Beyond Live Corporation as a subsidiary, and moved into online streaming business. It plans to aggressively push online performances as a new business via the Beyond LIVE service. Revenue from online performances on Beyond LIVE is calculated by multiplying ticket prices and number of viewers. The company earned only a fraction of this as all concerts were held in South Korea during the first year of the business through March 2021 and it needed to pay production fees, performance fees to artists, and hosting fees to the V LIVE platform. As a result, earnings contribution by this business was small, at several percent of total revenue. The company worked to bring the distribution platform in-house in FY12/21 and eliminated payments to the distribution platform V LIVE, resulting in a significant improvement in its earnings structure.

Entertainment segment (37.7% of total revenue in FY12/21)

Services provided

Entertainment (including talent production) operations and management 

SMC exclusively manages the activities of artists affiliated with SM—its parent company—in Japan, and also promotes the music business of SM in Japan. Its entertainment and talent production operations span 1) training of artists, 2) production, 3) management, and 4) fan club operations. SMC handles production and management for all SM-affiliated artists in Japan. It is not involved in talent recruiting and training, which are areas handled by SM. Fan club operation for SM-affiliated artists is handled by SMEJ PLUS.

SMC’s management responsibilities range from management and support of artist activities (song production and performances) to business promotion in Japan. It manages artists’ schedules, manages music and live performance quality, and disseminates information about artists. It provides value to consumers by 1) producing music, 2) organizing and operating live performances and concerts, and 3) selling merchandise. SM has an extensive lineup of artists that includes BoA, TVXQ!, SUPER JUNIOR, Girls’ Generation, SHINee, EXO, Red Velvet, and NCT. BoA was one of the early Korean artists to break out on the global stage, and TVXQ! has built up a massive and stable following in Japan. Girls’ Generation became the first Korean girl band to sell a million albums in 2011.

SM’s artist lineup