Valuation NEXON Co., Ltd.

Stocks

3659

JP3758190007

Internet Services

Market Closed - Japan Exchange Other stock markets 12:00:00 10/07/2026 pm IST			5-day change	1st Jan Change
2,282.00 ^JPY	+0.55%		+2.13%	-40.37%

01/07	Tranche Update on NEXON Co., Ltd.'s Equity Buyback Plan announced on May 14, 2026.	CI
01/07	Nexon Repurchases 11.2 Billion Yen Worth of Shares in June	MT

Company Valuation: NEXON Co., Ltd.

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	19,94,121	25,58,406	21,87,677	19,66,510	30,36,219	17,89,280	-	-
Change	-	28.3%	-14.49%	-10.11%	54.4%	-41.07%	-	-
Enterprise Value (EV) ¹	14,45,380	19,86,794	17,16,105	14,05,643	25,89,496	10,12,459	9,95,064	9,50,383
Change	-	37.46%	-13.62%	-18.09%	84.22%	-60.9%	-1.72%	-4.49%
P/E	17.3x	25.8x	31x	14.7x	33.4x	16.1x	15.2x	14.1x
PBR	2.37x	2.97x	2.41x	1.92x	2.86x	1.62x	1.56x	1.5x
PEG	-	-2.3x	-1.1x	0.2x	-1.1x	0.7x	2.37x	1.92x
Capitalization / Revenue	7.27x	7.23x	5.17x	4.41x	6.39x	3.52x	3.4x	3.29x
EV / Revenue	5.27x	5.62x	4.05x	3.15x	5.45x	1.99x	1.89x	1.75x
EV / EBITDA	14.5x	18x	12x	10.5x	19.1x	6.9x	6.42x	5.66x
EV / EBIT	15.8x	19.2x	12.7x	11.3x	20.9x	7.43x	6.78x	6.16x
EV / FCF	13.9x	17.4x	13.7x	18.3x	19x	8.99x	8.59x	7.61x
FCF Yield	7.22%	5.74%	7.3%	5.45%	5.27%	11.1%	11.6%	13.1%
Dividend per Share ²	7.5	10	10	22.5	45	60.09	61.94	62.94
Rate of return	0.34%	0.34%	0.39%	0.95%	1.18%	2.63%	2.71%	2.76%
EPS ²	128.9	114.7	82.89	161.8	114.5	141.4	150.4	161.5
Distribution rate	5.82%	8.72%	12.1%	13.9%	39.3%	42.5%	41.2%	39%
Net sales ¹	2,74,462	3,53,714	4,23,356	4,46,211	4,75,102	5,08,794	5,25,540	5,43,584
EBITDA ¹	1,00,009	1,10,463	1,43,343	1,34,318	1,35,421	1,46,799	1,55,000	1,67,834
EBIT ¹	91,541	1,03,696	1,34,745	1,24,176	1,24,012	1,36,194	1,46,704	1,54,290
Net income ¹	1,14,888	1,00,339	70,609	1,34,848	92,052	1,11,493	1,18,120	1,25,042
Net Debt ¹	-5,48,741	-5,71,612	-4,71,572	-5,60,867	-4,46,723	-7,76,820	-7,94,216	-8,38,897
Reference price ²	2,224.00	2,962.00	2,569.50	2,376.50	3,827.00	2,282.00	2,282.00	2,282.00
Nbr of stocks (in thousands)	8,96,637	8,63,743	8,51,402	8,27,482	7,93,368	7,84,084	-	-
Announcement Date	08/02/22	09/02/23	08/02/24	13/02/25	12/02/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NEXON CO., LTD.	16.05x	1.97x	6.83x	2.65%	1.1TCr
NETEASE, INC.	14.77x	3.41x	8.86x	2.39%	8.69TCr
KRAFTON, INC.	10.55x	1.82x	5.25x	0.95%	692.69Cr
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.12x	2.24x	10.32x	6.2%	605.95Cr
SQUARE ENIX HOLDINGS CO., LTD.	25.39x	2.19x	10.94x	1.79%	577.48Cr
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	13.23x	3.14x	7.85x	5.76%	373.8Cr
NC CORPORATION	11.29x	1.25x	5.7x	0.52%	320.47Cr
KOEI TECMO HOLDINGS CO., LTD.	15.04x	4.9x	11.98x	3.51%	329.33Cr
PERFECT WORLD CO., LTD.	12.78x	2.05x	8.74x	7.81%	321.84Cr
XD INC.	10.35x	2x	6.12x	0.87%	274.36Cr
Average	14.26x	2.50x	8.26x	3.24%	1.33TCr
Weighted average by Cap.	14.78x	3.01x	8.57x	2.66%