Valuation Netmarble Corporation

Stocks

End-of-day quote Korea S.E. 13/10/2026			5-day change	1st Jan Change
34,000.00 ^KRW	+0.74%		-1.31%	-29.53%

02/09	Netmarble Opens Pre-Registration for Raven2 Fresh Start Server Zero with Exclusive Rewards and Growth Support	CI
05/08	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	1,02,41,821	49,48,848	47,60,399	42,36,017	39,53,343	27,24,031	-	-
Change	-	-51.68%	-3.81%	-11.02%	-6.67%	-31.1%	-	-
Enterprise Value (EV) ¹	9,282	6,460	6,021	4,774	4,613	3,038	2,920	2,699
Change	-	-30.4%	-6.79%	-20.71%	-3.37%	-34.14%	-3.9%	-7.58%
P/E	42.6x	-6.03x	-18.6x	168x	18.1x	5.64x	9.14x	9.35x
PBR	1.7x	0.88x	0.96x	0.78x	0.73x	0.47x	0.45x	0.44x
PEG	-	0x	0.3x	-2x	0x	0x	-0.2x	-4.26x
Capitalization / Revenue	4.09x	1.85x	1.9x	1.59x	1.39x	0.93x	0.91x	0.9x
EV / Revenue	3.7x	2.42x	2.41x	1.79x	1.63x	1.04x	0.98x	0.89x
EV / EBITDA	30.8x	52.2x	51.5x	12.9x	9.53x	6.77x	5.78x	5.44x
EV / EBIT	60.1x	-61.8x	-86.5x	22.1x	13.1x	9.38x	7.68x	7.57x
EV / FCF	182x	-14.5x	-44.8x	17.7x	15.9x	5.4x	8.39x	7.77x
FCF Yield	0.55%	-6.92%	-2.23%	5.66%	6.3%	18.5%	11.9%	12.9%
Dividend per Share ³	528	-	-	417	876	973.8	1,025	1,044
Rate of return	0.42%	-	-	0.81%	1.82%	2.86%	3.01%	3.07%
EPS ³	2,932	-10,023	-3,120	308	2,665	6,026	3,719	3,637
Distribution rate	18%	-	-	135%	32.9%	16.2%	27.6%	28.7%
Net sales ¹	2,506	2,673	2,501	2,664	2,835	2,927	2,992	3,021
EBITDA ¹	301.6	123.7	117	370	484	448.5	505	495.8
EBIT ¹	154.5	-104.5	-69.6	215.6	352.5	323.8	380	356.6
Net income ¹	240.2	-906.4	-266.6	28.8	239.3	493.4	315.8	328.2
Net Debt ¹	-959.5	1,511	1,261	538.1	660	314.3	195.9	-25.42
Reference price ³	1,25,000.00	60,400.00	58,100.00	51,700.00	48,250.00	34,000.00	34,000.00	34,000.00
Nbr of stocks (in thousands)	81,935	81,935	81,935	81,935	81,935	80,119	-	-
Announcement Date	09/02/22	09/02/23	07/02/24	13/02/25	05/02/26	-	-	-

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	5.64x	1.04x	6.77x	2.86%	203.02Cr
ALPHABET INC.	17.16x	8.35x	17.91x	0.25%	4,30300Cr
META PLATFORMS, INC.	24.61x	7.73x	13.61x	0.28%	1,94200Cr
MASTERCARD, INC.	30.93x	14.48x	22.87x	0.59%	53TCr
TENCENT HOLDINGS LIMITED	14.67x	3.91x	9.05x	1.39%	49TCr
NETFLIX, INC.	19.66x	5.82x	17.49x	-.--%	29TCr
ALIBABA GROUP HOLDING LIMITED	21.18x	1.55x	10.48x	0.98%	28TCr
SHOPIFY INC.	109.83x	14.5x	77.88x	-.--%	23TCr
UBER TECHNOLOGIES, INC.	22.45x	2.55x	13x	-.--%	15TCr
PDD HOLDINGS INC.	8.38x	0.96x	4.14x	-.--%	12TCr
Average	27.45x	6.09x	19.32x	0.63%	83.23TCr
Weighted average by Cap.	22.35x	7.98x	17.80x	0.34%