Valuation Netmarble Corporation

Stocks

End-of-day quote Korea S.E. 2026-10-21			5-day change	1st Jan Change
34,450.00 ^KRW	-0.86%		+1.32%	-28.60%

09-02	Netmarble Opens Pre-Registration for Raven2 Fresh Start Server Zero with Exclusive Rewards and Growth Support	CI
08-04	G-Square AMC Co., Ltd announced that it expects to receive KRW 18 billion in funding from Netmarble Corporation	CI

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	2,760,084	-	-
Change	-	-51.68%	-3.81%	-11.02%	-6.67%	-30.18%	-	-
Enterprise Value (EV) ¹	9,282	6,460	6,021	4,774	4,613	3,074	2,956	2,735
Change	-	-30.4%	-6.79%	-20.71%	-3.37%	-33.36%	-3.85%	-7.49%
P/E	42.6x	-6.03x	-18.6x	168x	18.1x	5.76x	9.23x	9.42x
PBR	1.7x	0.88x	0.96x	0.78x	0.73x	0.48x	0.46x	0.44x
PEG	-	0x	0.3x	-2x	0x	0x	-0.2x	-4.62x
Capitalization / Revenue	4.09x	1.85x	1.9x	1.59x	1.39x	0.95x	0.93x	0.92x
EV / Revenue	3.7x	2.42x	2.41x	1.79x	1.63x	1.06x	0.99x	0.91x
EV / EBITDA	30.8x	52.2x	51.5x	12.9x	9.53x	6.97x	5.93x	5.63x
EV / EBIT	60.1x	-61.8x	-86.5x	22.1x	13.1x	9.67x	7.9x	7.9x
EV / FCF	182x	-14.5x	-44.8x	17.7x	15.9x	5.53x	8.68x	8.19x
FCF Yield	0.55%	-6.92%	-2.23%	5.66%	6.3%	18.1%	11.5%	12.2%
Dividend per Share ³	528	-	-	417	876	967.1	1,014	1,024
Rate of return	0.42%	-	-	0.81%	1.82%	2.81%	2.94%	2.97%
EPS ³	2,932	-10,023	-3,120	308	2,665	5,982	3,732	3,656
Distribution rate	18%	-	-	135%	32.9%	16.2%	27.2%	28%
Net sales ¹	2,506	2,673	2,501	2,664	2,835	2,901	2,977	2,994
EBITDA ¹	301.6	123.7	117	370	484	441.1	498.8	485.5
EBIT ¹	154.5	-104.5	-69.6	215.6	352.5	318	374.2	346.4
Net income ¹	240.2	-906.4	-266.6	28.8	239.3	487.9	308.3	299.2
Net Debt ¹	-959.5	1,511	1,261	538.1	660	314.3	195.9	-25.42
Reference price ³	125,000.00	60,400.00	58,100.00	51,700.00	48,250.00	34,450.00	34,450.00	34,450.00
Nbr of stocks (in thousands)	81,935	81,935	81,935	81,935	81,935	80,119	-	-
Announcement Date	2/9/22	2/9/23	2/7/24	2/13/25	2/5/26	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NETMARBLE CORPORATION	5.77x	1.06x	6.93x	2.78%	2.1B
ALPHABET INC.	16.52x	8.02x	17.16x	0.26%	4,140B
META PLATFORMS, INC.	22.83x	7.04x	12.55x	0.3%	1,769B
MASTERCARD, INC.	31.72x	14.84x	23.45x	0.56%	543B
TENCENT HOLDINGS LIMITED	14.18x	3.77x	8.72x	1.44%	471B
NETFLIX, INC.	19.17x	5.68x	17.06x	-.--%	286B
ALIBABA GROUP HOLDING LIMITED	20.55x	1.51x	10.19x	1%	270B
SHOPIFY INC.	107.93x	14.24x	76.5x	-.--%	223B
UBER TECHNOLOGIES, INC.	21.71x	2.47x	12.57x	-.--%	141B
PDD HOLDINGS INC.	8.33x	0.95x	4.1x	-.--%	116B
Average	26.87x	5.96x	18.92x	0.63%	796.11B
Weighted average by Cap.	21.59x	7.68x	17.22x	0.36%