|
End-of-day quote
Korea S.E.
03/11/2026
|
5-day change | 1st Jan Change | ||
| 33,450.00 KRW | -0.74% |
|
-0.30% | -30.67% |
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 | 26,79,966 | - | - |
| Change | - | -51.68% | -3.81% | -11.02% | -6.67% | -32.21% | - | - |
| Enterprise Value (EV) 1 | 9,282 | 6,460 | 6,021 | 4,774 | 4,613 | 2,994 | 2,876 | 2,655 |
| Change | - | -30.4% | -6.79% | -20.71% | -3.37% | -35.1% | -3.95% | -7.7% |
| P/E | 42.6x | -6.03x | -18.6x | 168x | 18.1x | 5.66x | 8.95x | 9.13x |
| PBR | 1.7x | 0.88x | 0.96x | 0.78x | 0.73x | 0.46x | 0.45x | 0.43x |
| PEG | - | 0x | 0.3x | -2x | 0x | 0x | -0.2x | -4.46x |
| Capitalization / Revenue | 4.09x | 1.85x | 1.9x | 1.59x | 1.39x | 0.93x | 0.9x | 0.9x |
| EV / Revenue | 3.7x | 2.42x | 2.41x | 1.79x | 1.63x | 1.03x | 0.97x | 0.89x |
| EV / EBITDA | 30.8x | 52.2x | 51.5x | 12.9x | 9.53x | 6.89x | 5.79x | 5.52x |
| EV / EBIT | 60.1x | -61.8x | -86.5x | 22.1x | 13.1x | 9.59x | 7.72x | 7.77x |
| EV / FCF | 182x | -14.5x | -44.8x | 17.7x | 15.9x | 5.41x | 8.29x | 7.72x |
| FCF Yield | 0.55% | -6.92% | -2.23% | 5.66% | 6.3% | 18.5% | 12.1% | 13% |
| Dividend per Share 3 | 528 | - | - | 417 | 876 | 993.8 | 1,038 | 1,058 |
| Rate of return | 0.42% | - | - | 0.81% | 1.82% | 2.97% | 3.1% | 3.16% |
| EPS 3 | 2,932 | -10,023 | -3,120 | 308 | 2,665 | 5,913 | 3,739 | 3,663 |
| Distribution rate | 18% | - | - | 135% | 32.9% | 16.8% | 27.8% | 28.9% |
| Net sales 1 | 2,506 | 2,673 | 2,501 | 2,664 | 2,835 | 2,895 | 2,970 | 2,980 |
| EBITDA 1 | 301.6 | 123.7 | 117 | 370 | 484 | 434.8 | 496.8 | 480.7 |
| EBIT 1 | 154.5 | -104.5 | -69.6 | 215.6 | 352.5 | 312.2 | 372.4 | 341.5 |
| Net income 1 | 240.2 | -906.4 | -266.6 | 28.8 | 239.3 | 486 | 313.1 | 306.5 |
| 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 | 33,450.00 | 33,450.00 | 33,450.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.7x | 1.04x | 6.93x | 2.95% | 200.77Cr | |
| 14.15x | 6.62x | 14.51x | 0.32% | 3,42500Cr | |
| 20.83x | 6.09x | 10.93x | 0.35% | 1,55100Cr | |
| 33.55x | 15.58x | 24.66x | 0.53% | 57TCr | |
| 13.48x | 3.58x | 8.3x | 1.51% | 45TCr | |
| 17.4x | 5.14x | 15.42x | -.--% | 26TCr | |
| 19.04x | 1.4x | 9.42x | 1.08% | 25TCr | |
| 96.53x | 12.78x | 68.68x | -.--% | 20TCr | |
| 21.01x | 2.39x | 12.17x | -.--% | 14TCr | |
| 45.04x | 5.23x | 34.51x | -.--% | 12TCr | |
| Average | 28.67x | 5.99x | 20.55x | 0.67% | 69.68TCr | |
| Weighted average by Cap. | 20.54x | 6.87x | 15.86x | 0.41% |
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
