|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 35,550.00 KRW | +1.57% |
|
-3.66% | -26.32% |
| 01/07 | Alphabet's Google Faces South Korean Antitrust Probe | MT |
| 01/07 | 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 | 1,02,41,821 | 49,48,848 | 47,60,399 | 42,36,017 | 39,53,343 | 29,09,894 | - | - |
| Change | - | -51.68% | -3.81% | -11.02% | -6.67% | -26.39% | - | - |
| Enterprise Value (EV) 1 | 9,282 | 6,460 | 6,021 | 4,774 | 4,613 | 3,367 | 3,304 | 3,200 |
| Change | - | -30.4% | -6.79% | -20.71% | -3.37% | -27.01% | -1.88% | -3.14% |
| P/E | 42.6x | -6.03x | -18.6x | 168x | 18.1x | 7.82x | 8.6x | 8.28x |
| PBR | 1.7x | 0.88x | 0.96x | 0.78x | 0.73x | 0.5x | 0.46x | 0.46x |
| PEG | - | 0x | 0.3x | -2x | 0x | 0.1x | -0.94x | 2.12x |
| Capitalization / Revenue | 4.09x | 1.85x | 1.9x | 1.59x | 1.39x | 1.01x | 0.97x | 0.98x |
| EV / Revenue | 3.7x | 2.42x | 2.41x | 1.79x | 1.63x | 1.17x | 1.1x | 1.08x |
| EV / EBITDA | 30.8x | 52.2x | 51.5x | 12.9x | 9.53x | 7.02x | 6.08x | 5.94x |
| EV / EBIT | 60.1x | -61.8x | -86.5x | 22.1x | 13.1x | 9.33x | 7.99x | 8.08x |
| EV / FCF | 182x | -14.5x | -44.8x | 17.7x | 15.9x | 8.92x | 8.71x | 8.32x |
| FCF Yield | 0.55% | -6.92% | -2.23% | 5.66% | 6.3% | 11.2% | 11.5% | 12% |
| Dividend per Share 3 | 528 | - | - | 417 | 876 | 1,117 | 984.8 | 1,073 |
| Rate of return | 0.42% | - | - | 0.81% | 1.82% | 3.14% | 2.77% | 3.02% |
| EPS 3 | 2,932 | -10,023 | -3,120 | 308 | 2,665 | 4,548 | 4,132 | 4,293 |
| Distribution rate | 18% | - | - | 135% | 32.9% | 24.6% | 23.8% | 25% |
| Net sales 1 | 2,506 | 2,673 | 2,501 | 2,664 | 2,835 | 2,886 | 3,010 | 2,961 |
| EBITDA 1 | 301.6 | 123.7 | 117 | 370 | 484 | 479.7 | 543.6 | 538.3 |
| EBIT 1 | 154.5 | -104.5 | -69.6 | 215.6 | 352.5 | 361 | 413.7 | 396.2 |
| Net income 1 | 240.2 | -906.4 | -266.6 | 28.8 | 239.3 | 376.3 | 340.6 | 351.9 |
| Net Debt 1 | -959.5 | 1,511 | 1,261 | 538.1 | 660 | 457.4 | 394 | 290.2 |
| Reference price 3 | 1,25,000.00 | 60,400.00 | 58,100.00 | 51,700.00 | 48,250.00 | 35,550.00 | 35,550.00 | 35,550.00 |
| Nbr of stocks (in thousands) | 81,935 | 81,935 | 81,935 | 81,935 | 81,935 | 81,854 | - | - |
| Announcement Date | 09/02/22 | 09/02/23 | 07/02/24 | 13/02/25 | 05/02/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.73x | 1.14x | 6.81x | 3.17% | 193.47Cr | |
| 14.6x | 3.3x | 8.57x | 2.43% | 8.51TCr | |
| 16.08x | 1.98x | 6.85x | 2.64% | 1.09TCr | |
| 10.34x | 1.57x | 4.62x | 0.97% | 694.4Cr | |
| 13.52x | 2.31x | 10.66x | 6.01% | 626.97Cr | |
| 24.81x | 2.12x | 10.59x | 1.83% | 562.28Cr | |
| 13.31x | 3.16x | 7.9x | 5.73% | 377.26Cr | |
| 14.44x | 4.66x | 11.4x | 3.65% | 314.99Cr | |
| 12.46x | 1.99x | 8.47x | 8.01% | 314.8Cr | |
| 9.68x | 0.98x | 4.46x | 0.61% | 279.6Cr | |
| Average | 13.70x | 2.32x | 8.03x | 3.51% | 1.3TCr | |
| Weighted average by Cap. | 14.59x | 2.91x | 8.34x | 2.75% |
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
