|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 38,250.00 KRW | -1.42% |
|
+1.19% | -20.73% |
| 07-01 | Alphabet's Google Faces South Korean Antitrust Probe | MT |
| 07-01 | Alphabet's Google Faces South Korean Antitrust Probe | MT |
Company Valuation: Netmarble Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,241,821 | 4,948,848 | 4,760,399 | 4,236,017 | 3,953,343 | 3,129,912 | - | - |
| Change | - | -51.68% | -3.81% | -11.02% | -6.67% | -20.83% | - | - |
| Enterprise Value (EV) 1 | 9,282 | 6,460 | 6,021 | 4,774 | 4,613 | 3,552 | 3,498 | 3,399 |
| Change | - | -30.4% | -6.79% | -20.71% | -3.37% | -23.01% | -1.51% | -2.84% |
| P/E | 42.6x | -6.03x | -18.6x | 168x | 18.1x | 8.4x | 8.94x | 8.44x |
| PBR | 1.7x | 0.88x | 0.96x | 0.78x | 0.73x | 0.54x | 0.5x | 0.49x |
| PEG | - | 0x | 0.3x | -2x | 0x | 0.1x | -1.5x | 1.45x |
| Capitalization / Revenue | 4.09x | 1.85x | 1.9x | 1.59x | 1.39x | 1.08x | 1.04x | 1.06x |
| EV / Revenue | 3.7x | 2.42x | 2.41x | 1.79x | 1.63x | 1.23x | 1.16x | 1.15x |
| EV / EBITDA | 30.8x | 52.2x | 51.5x | 12.9x | 9.53x | 7.02x | 6.31x | 6.11x |
| EV / EBIT | 60.1x | -61.8x | -86.5x | 22.1x | 13.1x | 9.58x | 8.26x | 8.23x |
| EV / FCF | 182x | -14.5x | -44.8x | 17.7x | 15.9x | 9.01x | 9.21x | 7.53x |
| FCF Yield | 0.55% | -6.92% | -2.23% | 5.66% | 6.3% | 11.1% | 10.9% | 13.3% |
| Dividend per Share 3 | 528 | - | - | 417 | 876 | 1,166 | 1,008 | 1,167 |
| Rate of return | 0.42% | - | - | 0.81% | 1.82% | 3.05% | 2.63% | 3.05% |
| EPS 3 | 2,932 | -10,023 | -3,120 | 308 | 2,665 | 4,551 | 4,280 | 4,529 |
| Distribution rate | 18% | - | - | 135% | 32.9% | 25.6% | 23.5% | 25.8% |
| Net sales 1 | 2,506 | 2,673 | 2,501 | 2,664 | 2,835 | 2,890 | 3,014 | 2,967 |
| EBITDA 1 | 301.6 | 123.7 | 117 | 370 | 484 | 505.6 | 554 | 556.1 |
| EBIT 1 | 154.5 | -104.5 | -69.6 | 215.6 | 352.5 | 370.8 | 423.4 | 413.1 |
| Net income 1 | 240.2 | -906.4 | -266.6 | 28.8 | 239.3 | 382.6 | 356.3 | 378.4 |
| Net Debt 1 | -959.5 | 1,511 | 1,261 | 538.1 | 660 | 421.7 | 368.2 | 268.8 |
| Reference price 3 | 125,000.00 | 60,400.00 | 58,100.00 | 51,700.00 | 48,250.00 | 38,250.00 | 38,250.00 | 38,250.00 |
| Nbr of stocks (in thousands) | 81,935 | 81,935 | 81,935 | 81,935 | 81,935 | 81,828 | - | - |
| Announcement Date | 2/9/22 | 2/9/23 | 2/7/24 | 2/13/25 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 8.53x | 1.24x | 7.11x | 3% | 2.1B | |
| 14.87x | 3.44x | 8.94x | 2.37% | 87.37B | |
| 16.24x | 2.01x | 6.97x | 2.62% | 11.07B | |
| 10.8x | 1.88x | 5.44x | 0.92% | 7.11B | |
| 13.07x | 2.23x | 10.28x | 6.22% | 6.03B | |
| 25x | 2.14x | 10.7x | 1.82% | 5.67B | |
| 13.45x | 3.2x | 8x | 5.67% | 3.79B | |
| 12.97x | 2.09x | 8.89x | 7.7% | 3.26B | |
| 15.15x | 4.94x | 12.09x | 3.48% | 3.31B | |
| 11.69x | 1.31x | 5.96x | 0.51% | 3.32B | |
| Average | 14.18x | 2.45x | 8.44x | 3.43% | 13.3B | |
| Weighted average by Cap. | 14.85x | 3.04x | 8.67x | 2.68% |
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
- A251270 Stock
- Valuation Netmarble Corporation
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
