Valuation NEXON Co., Ltd.

Equities

3659

JP3758190007

Internet Services

Market Closed - Japan Exchange Other stock markets 12:00:00 09/07/2025 pm IST			5-day change	1st Jan Change
2,824.50 ^JPY	-0.04%		-1.47%	+18.85%

24/06	NEXON Co., Ltd.'s Equity Buyback announced on February 13, 2025, has closed with 22,467,100 shares, representing 2.75% for ¥49,820.01 million.	CI
24/06	Tranche Update on NEXON Co., Ltd.'s Equity Buyback Plan announced on February 13, 2025.	CI

Company Valuation: NEXON Co., Ltd.

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	28,19,386	19,94,121	25,58,406	21,87,677	19,66,510	22,54,004	-	-
Change	-	-29.27%	28.3%	-14.49%	-10.11%	14.62%	-	-
Enterprise Value (EV) ¹	22,82,934	14,45,380	19,86,794	17,16,105	14,05,643	17,17,332	16,55,362	16,35,117
Change	-	-36.69%	37.46%	-13.62%	-18.09%	22.17%	-3.61%	-1.22%
P/E ratio	50x	17.3x	25.8x	31x	14.7x	24.6x	21.9x	20.6x
PBR	3.97x	2.37x	2.97x	2.41x	1.92x	2.18x	2.02x	1.93x
PEG	-	0x	-2.3x	-1.1x	0.2x	-0.8x	1.8x	3.15x
Capitalization / Revenue	9.62x	7.27x	7.23x	5.17x	4.41x	5.12x	4.72x	4.57x
EV / Revenue	7.79x	5.27x	5.62x	4.05x	3.15x	3.9x	3.47x	3.32x
EV / EBITDA	19x	14.5x	18x	12x	10.5x	13.1x	12.1x	11x
EV / EBIT	20.5x	15.8x	19.2x	12.7x	11.3x	14.3x	12.8x	11.7x
EV / FCF	18x	13.9x	17.4x	13.7x	18.3x	13.9x	14x	14.1x
FCF Yield	5.57%	7.22%	5.74%	7.3%	5.45%	7.2%	7.12%	7.07%
Dividend per Share ²	5	7.5	10	10	22.5	25.51	26.98	30.21
Rate of return	0.16%	0.34%	0.34%	0.39%	0.95%	0.9%	0.96%	1.07%
EPS ²	63.57	128.9	114.7	82.89	161.8	114.8	128.9	137.4
Distribution rate	7.87%	5.82%	8.72%	12.1%	13.9%	22.2%	20.9%	22%
Net sales ¹	2,93,024	2,74,462	3,53,714	4,23,356	4,46,211	4,40,013	4,77,310	4,92,955
EBITDA ¹	1,20,024	1,00,009	1,10,463	1,43,343	1,34,318	1,30,656	1,37,277	1,48,570
EBIT ¹	1,11,450	91,541	1,03,696	1,34,745	1,24,176	1,19,850	1,29,806	1,40,232
Net income ¹	56,220	1,14,888	1,00,339	70,609	1,34,848	92,936	1,01,414	1,05,483
Net Debt ¹	-5,36,452	-5,48,741	-5,71,612	-4,71,572	-5,60,867	-5,36,672	-5,98,642	-6,18,888
Reference price ²	3,180.00	2,224.00	2,962.00	2,569.50	2,376.50	2,824.50	2,824.50	2,824.50
Nbr of stocks (in thousands)	8,86,599	8,96,637	8,63,743	8,51,402	8,27,482	7,98,019	-	-
Announcement Date	09/02/21	08/02/22	09/02/23	08/02/24	13/02/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NEXON CO., LTD.	25.01x	3.93x	13.41x	0.9%	1.54TCr
NETEASE, INC.	17.55x	4.06x	11.8x	2.1%	8.56TCr
ZHEJIANG CENTURY HUATONG GROUP CO.,LTD	23.04x	-	-	-.--%	1.31TCr
KRAFTON, INC.	14.64x	3.85x	8.12x	-.--%	1.22TCr
SQUARE ENIX HOLDINGS CO., LTD.	38.23x	3.12x	18.62x	1.25%	815.96Cr
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	14.14x	1.88x	10.84x	5.72%	565.51Cr
PERFECT WORLD CO., LTD.	42.91x	3.98x	24.46x	0.98%	420.69Cr
NETMARBLE CORPORATION	22.83x	2.14x	14.72x	0.79%	368.53Cr
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	22.85x	4.94x	13.5x	3.05%	333.22Cr
XD INC.	23.29x	3.58x	15.76x	0.83%	314.97Cr
Average	24.45x	3.50x	14.58x	1.56%	1.54TCr
Weighted average by Cap.	20.54x	3.85x	12.59x	1.66%