|
End-of-day quote
Korea S.E.
2026-10-20
|
5-day change | 1st Jan Change | ||
| 51,100.00 KRW | -1.16% |
|
-2.29% | +75.90% |
| 10-18 | Shinhan Investment Adjusts NHN's Price Target to 73,000 Won | MT |
| 08-20 | NHN Says No Data Center Investment Plan Finalized | MT |
Company Valuation: NHN Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,628,897 | 857,202 | 787,030 | 560,897 | 907,658 | 1,553,437 | - | - |
| Change | - | -47.38% | -8.19% | -28.73% | 61.82% | 71.15% | - | - |
| Enterprise Value (EV) 1 | 841.7 | 268.4 | 257 | 163.3 | -563.4 | -24.31 | -98.56 | -588.6 |
| Change | - | -68.12% | -4.24% | -36.46% | -445% | 95.68% | -305.39% | -497.14% |
| P/E | 7.03x | -39.2x | -92.7x | -4.37x | 28.4x | 16.6x | 12.6x | 9.35x |
| PBR | 0.44x | 0.52x | 0.5x | 0.41x | 0.63x | 1.07x | 1x | 0.91x |
| PEG | - | 0x | 1.5x | -0x | -0x | 0x | 0.4x | 0.3x |
| Capitalization / Revenue | 0.85x | 0.41x | 0.35x | 0.23x | 0.36x | 0.52x | 0.48x | 0.42x |
| EV / Revenue | 0.44x | 0.13x | 0.11x | 0.07x | -0.22x | -0.01x | -0.03x | -0.16x |
| EV / EBITDA | 4.92x | 2.24x | 1.72x | 2.27x | -2.39x | -0.08x | -0.26x | -1.37x |
| EV / EBIT | 8.58x | 6.59x | 4.63x | -5.01x | -4.26x | -0.12x | -0.41x | -1.99x |
| EV / FCF | 5.49x | -2.88x | -1.68x | -166x | -1.8x | -0.05x | -0.47x | -1.94x |
| FCF Yield | 18.2% | -34.7% | -59.4% | -0.6% | -55.6% | -1,830% | -215% | -51.5% |
| Dividend per Share 3 | - | - | - | - | - | 500 | 588.9 | 628.6 |
| Rate of return | - | - | - | - | - | 0.98% | 1.15% | 1.23% |
| EPS 3 | 6,402 | -636 | -252 | -4,039 | 1,023 | 3,080 | 4,048 | 5,462 |
| Distribution rate | - | - | - | - | - | 16.2% | 14.5% | 11.5% |
| Net sales 1 | 1,920 | 2,116 | 2,270 | 2,456 | 2,516 | 2,967 | 3,245 | 3,689 |
| EBITDA 1 | 171.2 | 119.7 | 149.5 | 71.85 | 235.8 | 320.3 | 373.2 | 430.2 |
| EBIT 1 | 98.06 | 40.74 | 55.52 | -32.62 | 132.4 | 200.6 | 242.5 | 296.4 |
| Net income 1 | 115.5 | -8.318 | -8.538 | -125.4 | 36.92 | 101.6 | 132.8 | 175.7 |
| Net Debt 1 | -787.2 | -588.8 | -530 | -397.6 | -1,471 | -1,578 | -1,652 | -2,142 |
| Reference price 3 | 45,000.00 | 24,900.00 | 23,350.00 | 17,650.00 | 29,050.00 | 51,100.00 | 51,100.00 | 51,100.00 |
| Nbr of stocks (in thousands) | 36,198 | 34,426 | 33,706 | 31,779 | 31,245 | 30,400 | - | - |
| Announcement Date | 2/8/22 | 2/10/23 | 2/13/24 | 2/13/25 | 2/11/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.79x | -0x | -0.02x | 0.97% | 1.18B | |
| 16.71x | 8.11x | 17.39x | 0.25% | 4,187B | |
| 23.16x | 7.15x | 12.73x | 0.3% | 1,797B | |
| 31.52x | 14.75x | 23.3x | 0.57% | 540B | |
| 14.45x | 3.84x | 8.89x | 1.41% | 479B | |
| 19.5x | 5.78x | 17.34x | -.--% | 291B | |
| 20.56x | 1.51x | 10.2x | 1% | 270B | |
| 106.43x | 14.04x | 75.4x | -.--% | 220B | |
| 22.03x | 2.51x | 12.76x | -.--% | 143B | |
| 8.31x | 0.95x | 4.08x | -.--% | 116B | |
| Average | 27.95x | 5.86x | 18.21x | 0.45% | 804.4B | |
| Weighted average by Cap. | 21.67x | 7.74x | 17.31x | 0.35% |
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
- A181710 Stock
- Valuation NHN Corporation
Select your edition
All financial news and data tailored to specific country editions
