NEXON GAMES CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14,870 KRW | +5.24% |
|
+11.47% | -0.73% |
| 2023 | Samsung Electronics to Integrate HDR10+ Gaming Technology into Nexon's Upcoming Game | MT |
| 2023 | South Korean Shares Close Lower as Investors Keep Close Watch on US July Jobs Data | MT |
Valuation
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 2,16,868 | 8,25,568 | 9,56,246 | 9,49,343 | - |
| Enterprise Value (EV) 2 | 216.9 | 825.6 | 956.2 | 742.3 | 677.3 |
| P/E ratio | -10.6 x | - | 86.1 x | 47.4 x | 13.2 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | - | 6.24 x | 4.95 x | 4.28 x | 3.09 x |
| EV / Revenue | - | 6.24 x | 4.95 x | 3.34 x | 2.2 x |
| EV / EBITDA | - | - | 44.4 x | 23.2 x | 6.81 x |
| EV / FCF | - | - | - | 22.5 x | 8.47 x |
| FCF Yield | - | - | - | 4.45% | 11.8% |
| Price to Book | - | - | - | 3.38 x | 2.53 x |
| Nbr of stocks (in thousands) | 28,839 | 63,750 | 63,835 | 63,843 | - |
| Reference price 3 | 7,520 | 12,950 | 14,980 | 14,870 | 14,870 |
| Announcement Date | 30/03/20 | 13/03/23 | 08/02/24 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | - | 132.4 | 193.3 | 222 | 307.5 |
| EBITDA 1 | - | - | 21.55 | 32 | 99.5 |
| EBIT 1 | - | - | 12.01 | 23 | 91 |
| Operating Margin | - | - | 6.22% | 10.36% | 29.59% |
| Earnings before Tax (EBT) 1 | - | - | 15.74 | 28 | 95 |
| Net income 1 | -17.07 | 6.048 | 11.29 | 21 | 74 |
| Net margin | - | 4.57% | 5.84% | 9.46% | 24.07% |
| EPS 2 | -710.0 | - | 174.0 | 314.0 | 1,123 |
| Free Cash Flow 3 | - | - | - | 33,000 | 80,000 |
| FCF margin | - | - | - | 14,864.86% | 26,016.26% |
| FCF Conversion (EBITDA) | - | - | - | 1,03,125% | 80,402.01% |
| FCF Conversion (Net income) | - | - | - | 1,57,142.86% | 1,08,108.11% |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 30/03/20 | 13/03/23 | 08/02/24 | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 52.16 | 43.43 | 56.48 | 41.21 | 51.1 | 46.6 | 72.1 | 52.3 | 61 |
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 12.72 | 0.182 | 9.551 | -10.44 | 3.1 | -2.3 | 20.4 | 1.4 | 9.4 |
| Operating Margin | 24.38% | 0.42% | 16.91% | -25.32% | 6.07% | -4.94% | 28.29% | 2.68% | 15.41% |
| Earnings before Tax (EBT) 1 | - | -1.538 | 10.76 | -8.537 | 4.3 | -1.5 | 21.9 | 2.7 | 10.8 |
| Net income 1 | 11.94 | -3.021 | 7.715 | -5.336 | 3.2 | -1.1 | 16.5 | 2.1 | 8.1 |
| Net margin | 22.88% | -6.96% | 13.66% | -12.95% | 6.26% | -2.36% | 22.88% | 4.02% | 13.28% |
| EPS 2 | - | -47.00 | 119.0 | -83.00 | 50.00 | -11.00 | 246.0 | 32.00 | 124.0 |
| Dividend per Share | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/05/23 | 09/08/23 | 09/11/23 | 08/02/24 | - | - | - | - | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - |
| Net Cash position 1 | - | - | - | 207 | 272 |
| Leverage (Debt/EBITDA) | - | - | - | - | - |
| Free Cash Flow 2 | - | - | - | 33,000 | 80,000 |
| ROE (net income / shareholders' equity) | - | - | 4.52% | 7.6% | 22.3% |
| ROA (Net income/ Total Assets) | - | - | - | 5.5% | 16.7% |
| Assets 1 | - | - | - | 381.8 | 444.4 |
| Book Value Per Share 3 | - | - | - | 4,405 | 5,889 |
| Cash Flow per Share 3 | - | - | - | 1,024 | 1,628 |
| Capex 1 | - | - | - | - | 3 |
| Capex / Sales | - | - | - | - | 0.98% |
| Announcement Date | 30/03/20 | 13/03/23 | 08/02/24 | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
14,870
KRW
Average target price
18,000
KRW
Spread / Average Target
+21.05%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -0.73% | 693M | |
| +24.05% | 23.73B | |
| +2.71% | 2.46B | |
| +99.87% | 2.08B | |
| -23.48% | 1.84B | |
| -50.54% | 1.52B | |
| +10.49% | 1.4B | |
| +4.29% | 1.33B | |
| -14.31% | 1.32B | |
| +14.05% | 1.12B |
- Stock Market
- Equities
- A225570 Stock
- Financials NEXON Games Co., Ltd.