|
End-of-day quote
Korea S.E.
2026-08-19
|
5-day change | 1st Jan Change | ||
| 37,350.00 KRW | -1.58% |
|
-6.04% | -22.59% |
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 | 3,057,231 | - | - |
| Change | - | -51.68% | -3.81% | -11.02% | -6.67% | -22.67% | - | - |
| Enterprise Value (EV) 1 | 9,282 | 6,460 | 6,021 | 4,774 | 4,613 | 3,344 | 3,267 | 3,074 |
| Change | - | -30.4% | -6.79% | -20.71% | -3.37% | -27.53% | -2.3% | -5.88% |
| P/E | 42.6x | -6.03x | -18.6x | 168x | 18.1x | 6.27x | 9.37x | 9.46x |
| PBR | 1.7x | 0.88x | 0.96x | 0.78x | 0.73x | 0.51x | 0.48x | 0.47x |
| PEG | - | 0x | 0.3x | -2x | 0x | 0x | -0.3x | -9.63x |
| Capitalization / Revenue | 4.09x | 1.85x | 1.9x | 1.59x | 1.39x | 1.03x | 1.01x | 1.01x |
| EV / Revenue | 3.7x | 2.42x | 2.41x | 1.79x | 1.63x | 1.13x | 1.07x | 1.02x |
| EV / EBITDA | 30.8x | 52.2x | 51.5x | 12.9x | 9.53x | 7.4x | 6.17x | 6x |
| EV / EBIT | 60.1x | -61.8x | -86.5x | 22.1x | 13.1x | 10.3x | 8.15x | 8.24x |
| EV / FCF | 182x | -14.5x | -44.8x | 17.7x | 15.9x | 5.26x | 8.87x | 8.64x |
| FCF Yield | 0.55% | -6.92% | -2.23% | 5.66% | 6.3% | 19% | 11.3% | 11.6% |
| Dividend per Share 3 | 528 | - | - | 417 | 876 | 916.5 | 973.2 | 1,083 |
| Rate of return | 0.42% | - | - | 0.81% | 1.82% | 2.45% | 2.61% | 2.9% |
| EPS 3 | 2,932 | -10,023 | -3,120 | 308 | 2,665 | 5,959 | 3,987 | 3,948 |
| Distribution rate | 18% | - | - | 135% | 32.9% | 15.4% | 24.4% | 27.4% |
| Net sales 1 | 2,506 | 2,673 | 2,501 | 2,664 | 2,835 | 2,968 | 3,042 | 3,026 |
| EBITDA 1 | 301.6 | 123.7 | 117 | 370 | 484 | 452.1 | 529.5 | 512.7 |
| EBIT 1 | 154.5 | -104.5 | -69.6 | 215.6 | 352.5 | 324.8 | 401 | 373.3 |
| Net income 1 | 240.2 | -906.4 | -266.6 | 28.8 | 239.3 | 490.3 | 336.1 | 355.5 |
| Net Debt 1 | -959.5 | 1,511 | 1,261 | 538.1 | 660 | 286.3 | 209.4 | 17.27 |
| Reference price 3 | 125,000.00 | 60,400.00 | 58,100.00 | 51,700.00 | 48,250.00 | 37,350.00 | 37,350.00 | 37,350.00 |
| Nbr of stocks (in thousands) | 81,935 | 81,935 | 81,935 | 81,935 | 81,935 | 81,854 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 6.27x | 1.13x | 7.4x | 2.45% | 2.2B | |
| 13.54x | 2.96x | 7.68x | 2.61% | 79.37B | |
| 20.08x | 3.54x | 12.83x | 15.64% | 14.81B | |
| 10.85x | 1.42x | 4.16x | 1.02% | 6.99B | |
| 25.57x | 2.43x | 11.43x | 1.74% | 6.57B | |
| 13.02x | 2.22x | 10.23x | 6.25% | 6.06B | |
| 14.26x | 3.32x | 8.81x | 5.19% | 4.1B | |
| 15.17x | 5.15x | 12.21x | 3.31% | 3.5B | |
| 14.11x | 2.18x | 10.42x | 6.13% | 3.26B | |
| 9.89x | 1x | 4.59x | 1.34% | 3.06B | |
| Average | 14.28x | 2.53x | 8.98x | 4.57% | 12.99B | |
| Weighted average by Cap. | 14.60x | 2.86x | 8.54x | 4.29% |
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
Select your edition
All financial news and data tailored to specific country editions
