|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14,940.00 KRW | +4.11% |
|
+3.39% | +8.97% |
| 13/05 | Webzen Q1 Operating Profit 8.9 Billion Won, Down 50.5% From Year Earlier | RE |
| 10/04 | Tranche Update on Webzen Inc.'s Equity Buyback Plan announced on March 17, 2025. | CI |
Company Valuation: Webzen Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 10,59,515 | 8,65,463 | 4,49,369 | 4,81,782 | 4,03,990 | 4,34,258 | - | - |
| Change | - | -18.32% | -48.08% | 7.21% | -16.15% | 7.49% | - | - |
| Enterprise Value (EV) 1 | 889.9 | 548.5 | 191.6 | 162.4 | -35.31 | -8.342 | -69.28 | -35.64 |
| Change | - | -38.37% | -65.06% | -15.26% | -121.75% | 76.38% | -730.46% | 48.55% |
| P/E ratio | 12.3x | 10.1x | 6.25x | 8.36x | 7.1x | 10.2x | 7.79x | 7.08x |
| PBR | 2.45x | 1.71x | 0.8x | 0.77x | 0.6x | 0.69x | 0.64x | 0.63x |
| PEG | - | 4.72x | -0.4x | -0.4x | -6.04x | -0.4x | 0.3x | 0.7x |
| Capitalization / Revenue | 3.61x | 3.04x | 1.86x | 2.45x | 1.88x | 2.11x | 1.75x | 1.59x |
| EV / Revenue | 3.03x | 1.93x | 0.79x | 0.83x | -0.16x | -0.04x | -0.28x | -0.13x |
| EV / EBITDA | 7.83x | 5.09x | 2.18x | 2.87x | -0.57x | -0.09x | -0.67x | -0.25x |
| EV / EBIT | 8.22x | 5.32x | 2.31x | 3.25x | -0.65x | -0.17x | -1.08x | -0.48x |
| EV / FCF | 6.63x | 6.43x | 5.07x | 4.18x | -0.58x | -0.26x | -1.14x | -0.45x |
| FCF Yield | 15.1% | 15.6% | 19.7% | 24% | -172% | -387% | -87.7% | -222% |
| Dividend per Share 3 | - | - | - | 300 | 370 | 358.8 | 366.2 | 380 |
| Rate of return | - | - | - | 1.83% | 2.7% | 2.4% | 2.45% | 2.54% |
| EPS 3 | 2,802 | 2,862 | 2,441 | 1,955 | 1,932 | 1,468 | 1,917 | 2,111 |
| Distribution rate | - | - | - | 15.3% | 19.2% | 24.4% | 19.1% | 18% |
| Net sales 1 | 293.7 | 284.8 | 242.1 | 196.3 | 214.7 | 205.8 | 248.7 | 273.8 |
| EBITDA 1 | 113.7 | 107.6 | 87.94 | 56.53 | 61.45 | 93 | 103.1 | 144.8 |
| EBIT 1 | 108.3 | 103 | 83 | 49.9 | 54.55 | 49.2 | 64.35 | 73.65 |
| Net income 1 | 86.26 | 86.86 | 72.39 | - | 56.94 | 50.92 | 66.62 | 73.05 |
| Net Debt 1 | -169.6 | -317 | -257.8 | -319.4 | -439.3 | -442.6 | -503.5 | -469.9 |
| Reference price 3 | 34,600.00 | 28,900.00 | 15,250.00 | 16,350.00 | 13,710.00 | 14,940.00 | 14,940.00 | 14,940.00 |
| Nbr of stocks (in thousands) | 30,622 | 29,947 | 29,467 | 29,467 | 29,467 | 29,067 | - | - |
| Announcement Date | 03/02/21 | 09/02/22 | 16/02/23 | 07/02/24 | 12/02/25 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 9.77x | -0.12x | -0.27x | 2.5% | 32Cr | ||
| 16.79x | 3.83x | 11.13x | 2.2% | 8.14TCr | ||
| 24.53x | 3.89x | 13.1x | 0.91% | 1.55TCr | ||
| 22.86x | - | - | -.--% | 1.25TCr | ||
| 14.22x | 3.71x | 7.82x | -.--% | 1.19TCr | ||
| 37.41x | 3.03x | 18.11x | 1.28% | 814.08Cr | ||
| 14.29x | 1.96x | 11.24x | 5.66% | 567.75Cr | ||
| 42.52x | 3.91x | 25.04x | 1.23% | 403.85Cr | ||
| 21.88x | 2.15x | 14.59x | 0.78% | 367.71Cr | ||
| 22.25x | 4.7x | 13.19x | 3.64% | 317.48Cr | ||
| Average | 22.65x | 3.01x | 12.66x | 1.82% | 1.46TCr | |
| Weighted average by Cap. | 19.91x | 3.67x | 12.03x | 1.75% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- A069080 Stock
- Valuation Webzen Inc.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition