|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 199,900.00 KRW | +1.27% |
|
+0.25% | -17.57% |
| 06-30 | Japan Taps SoftBank-Backed Noetra for AI Push Worth Up to 1 Trillion Yen | MT |
| 06-30 | South Korea parliament confirms former Naver CEO Han Seong-sook as prime minister | RE |
Company Valuation: NAVER Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 56,422,552 | 26,619,594 | 33,732,281 | 30,082,619 | 36,250,069 | 29,908,000 | - | - |
| Change | - | -52.82% | 26.72% | -10.82% | 20.5% | -17.5% | - | - |
| Enterprise Value (EV) 1 | 50,954 | 24,388 | 33,526 | 26,829 | 30,505 | 25,224 | 23,797 | 23,250 |
| Change | - | -52.14% | 37.47% | -19.98% | 13.7% | -17.31% | -5.66% | -2.3% |
| P/E | 3.45x | 34.4x | 34.1x | 15.8x | 18.8x | 16.1x | 13.4x | 11.9x |
| PBR | 2.41x | 1.17x | 1.68x | 1.16x | 1.31x | 1.05x | 0.98x | 0.91x |
| PEG | - | -0.4x | 1.2x | 0.2x | 6.67x | -4.08x | 0.7x | 1x |
| Capitalization / Revenue | 8.28x | 3.24x | 3.49x | 2.8x | 3.01x | 2.18x | 1.96x | 1.72x |
| EV / Revenue | 7.47x | 2.97x | 3.47x | 2.5x | 2.53x | 1.84x | 1.56x | 1.34x |
| EV / EBITDA | 29x | 13.1x | 16.2x | 10.1x | 10.3x | 7.79x | 6.46x | 5.5x |
| EV / EBIT | 38.4x | 18.7x | 22.5x | 13.6x | 13.8x | 10.5x | 8.79x | 7.35x |
| EV / FCF | 81.4x | 32.4x | 24.6x | 13.2x | 16.4x | 11.8x | 9.59x | 8.31x |
| FCF Yield | 1.23% | 3.09% | 4.06% | 7.59% | 6.1% | 8.45% | 10.4% | 12% |
| Dividend per Share 3 | 511 | 914 | 415 | 1,130 | 2,630 | 2,447 | 2,645 | 2,786 |
| Rate of return | 0.14% | 0.51% | 0.19% | 0.57% | 1.08% | 1.22% | 1.32% | 1.39% |
| EPS 3 | 109,860 | 5,161 | 6,576 | 12,553 | 12,907 | 12,398 | 14,897 | 16,744 |
| Distribution rate | 0.47% | 17.7% | 6.31% | 9% | 20.4% | 19.7% | 17.8% | 16.6% |
| Net sales 1 | 6,818 | 8,220 | 9,671 | 10,738 | 12,035 | 13,704 | 15,266 | 17,396 |
| EBITDA 1 | 1,759 | 1,866 | 2,071 | 2,653 | 2,953 | 3,237 | 3,685 | 4,229 |
| EBIT 1 | 1,325 | 1,305 | 1,489 | 1,979 | 2,208 | 2,396 | 2,708 | 3,164 |
| Net income 1 | 1,430 | 752.3 | 1,013 | 1,878 | 1,958 | 1,943 | 2,291 | 2,609 |
| Net Debt 1 | -5,468 | -2,231 | -205.8 | -3,253 | -5,745 | -4,684 | -6,111 | -6,658 |
| Reference price 3 | 378,500.00 | 177,500.00 | 224,000.00 | 198,900.00 | 242,500.00 | 199,900.00 | 199,900.00 | 199,900.00 |
| Nbr of stocks (in thousands) | 149,069 | 149,970 | 150,591 | 151,245 | 149,485 | 149,615 | - | - |
| Announcement Date | 1/26/22 | 2/2/23 | 2/1/24 | 2/6/25 | 2/5/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.94x | 1.81x | 7.68x | 1.24% | 19.05B | |
| 25.39x | 8.86x | 19.04x | 0.24% | 4,390B | |
| 16.95x | 1.82x | 9.67x | -.--% | 40.13B | |
| 16.12x | 1.93x | 7.6x | 2.53% | 18.02B | |
| 6.78x | 0.24x | 1.57x | 3.98% | 170M | |
| Average | 16.24x | 2.93x | 9.11x | 1.6% | 893.38B | |
| Weighted average by Cap. | 25.24x | 8.74x | 18.86x | 0.25% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A035420 Stock
- Valuation NAVER Corporation
Select your edition
All financial news and data tailored to specific country editions
