Valuation Netmarble Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 11/08/2026			5-day change	1st Jan Change
40,550.00 ^KRW	+0.75%		+3.18%	-15.96%

05/08	G-Square AMC Co., Ltd announced that it expects to receive KRW 18 billion in funding from Netmarble Corporation	CI
23/07	Netmarble Announces Opening of New Global Unified Service for Ni No Kuni: Cross Worlds	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	33,19,162	-	-
Change	-	-51.68%	-3.81%	-11.02%	-6.67%	-16.04%	-	-
Enterprise Value (EV) ¹	9,282	6,460	6,021	4,774	4,613	3,605	3,529	3,336
Change	-	-30.4%	-6.79%	-20.71%	-3.37%	-21.85%	-2.13%	-5.45%
P/E	42.6x	-6.03x	-18.6x	168x	18.1x	6.8x	10.2x	10.3x
PBR	1.7x	0.88x	0.96x	0.78x	0.73x	0.55x	0.52x	0.51x
PEG	-	0x	0.3x	-2x	0x	0x	-0.3x	-10.49x
Capitalization / Revenue	4.09x	1.85x	1.9x	1.59x	1.39x	1.12x	1.09x	1.1x
EV / Revenue	3.7x	2.42x	2.41x	1.79x	1.63x	1.21x	1.16x	1.1x
EV / EBITDA	30.8x	52.2x	51.5x	12.9x	9.53x	7.97x	6.66x	6.51x
EV / EBIT	60.1x	-61.8x	-86.5x	22.1x	13.1x	11.1x	8.8x	8.94x
EV / FCF	182x	-14.5x	-44.8x	17.7x	15.9x	5.67x	9.58x	9.38x
FCF Yield	0.55%	-6.92%	-2.23%	5.66%	6.3%	17.6%	10.4%	10.7%
Dividend per Share ³	528	-	-	417	876	916.5	973.2	1,083
Rate of return	0.42%	-	-	0.81%	1.82%	2.26%	2.4%	2.67%
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	1,25,000.00	60,400.00	58,100.00	51,700.00	48,250.00	40,550.00	40,550.00	40,550.00
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

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	6.8x	1.21x	7.97x	2.26%	234.97Cr
NETEASE, INC.	14.15x	3.16x	8.19x	2.5%	8.27TCr
NEXON CO., LTD.	17.73x	2.33x	8.26x	2.43%	1.22TCr
KRAFTON, INC.	12.91x	1.62x	4.8x	0.92%	757.42Cr
SQUARE ENIX HOLDINGS CO., LTD.	25.73x	2.43x	11.29x	1.73%	650.06Cr
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.75x	2.36x	10.85x	5.92%	639Cr
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	14.31x	3.49x	8.74x	5.3%	410.78Cr
NC CORPORATION	11.45x	1.25x	5.42x	0.51%	350.76Cr
KOEI TECMO HOLDINGS CO., LTD.	15.05x	5.1x	12.08x	3.34%	345.27Cr
PERFECT WORLD CO., LTD.	14.86x	2.32x	11.09x	5.82%	342.97Cr
Average	14.67x	2.53x	8.87x	3.07%	1.32TCr
Weighted average by Cap.	14.80x	2.87x	8.40x	2.67%