NEXON GAMES CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15,260 KRW | +1.46% |
|
+6.79% | +1.87% |
| 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 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 216,868 | 825,568 | 956,246 | 974,242 | - | - |
| Enterprise Value (EV) 2 | 216.9 | 825.6 | 857.8 | 781.2 | 727.2 | 655.2 |
| P/E ratio | -10.6 x | - | 86.1 x | 848 x | 23.2 x | 27.8 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | 6.24 x | 4.95 x | 4.68 x | 3.57 x | 3.44 x |
| EV / Revenue | - | 6.24 x | 4.44 x | 3.75 x | 2.67 x | 2.32 x |
| EV / EBITDA | - | - | 39.8 x | 60.1 x | 11.5 x | 12.2 x |
| EV / FCF | - | - | 25.9 x | 37.2 x | 13 x | 8.85 x |
| FCF Yield | - | - | 3.86% | 2.69% | 7.7% | 11.3% |
| Price to Book | - | - | 3.64 x | 3.53 x | 3.06 x | 2.75 x |
| Nbr of stocks (in thousands) | 28,839 | 63,750 | 63,835 | 63,843 | - | - |
| Reference price 3 | 7,520 | 12,950 | 14,980 | 15,260 | 15,260 | 15,260 |
| Announcement Date | 3/30/20 | 3/13/23 | 2/8/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 132.4 | 193.3 | 208.1 | 272.6 | 282.8 |
| EBITDA 1 | - | - | 21.55 | 13 | 63.5 | 53.5 |
| EBIT 1 | - | - | 12.01 | 2.5 | 52.75 | 42.45 |
| Operating Margin | - | - | 6.22% | 1.2% | 19.35% | 15.01% |
| Earnings before Tax (EBT) 1 | - | - | 15.74 | 3.75 | 55.6 | 47.35 |
| Net income 1 | -17.07 | 6.048 | 11.29 | 1.2 | 43.25 | 36.15 |
| Net margin | - | 4.57% | 5.84% | 0.58% | 15.87% | 12.78% |
| EPS 2 | -710.0 | - | 174.0 | 18.00 | 657.5 | 548.5 |
| Free Cash Flow 3 | - | - | 33,089 | 21,000 | 56,000 | 74,000 |
| FCF margin | - | - | 17,120.5% | 10,091.3% | 20,542.92% | 26,162.28% |
| FCF Conversion (EBITDA) | - | - | 153,569.7% | 161,538.46% | 88,188.98% | 138,317.76% |
| FCF Conversion (Net income) | - | - | 292,969.19% | 1,750,000% | 129,479.77% | 204,702.63% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/30/20 | 3/13/23 | 2/8/24 | - | - | - |
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 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 52.16 | 43.43 | 56.48 | 41.21 | 52.63 | 44.5 | 60.9 | 50.15 | 63.6 | 66.7 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 12.72 | 0.182 | 9.551 | -10.44 | 2.469 | -6.45 | 9.05 | -2.6 | 9.9 | 11 |
| Operating Margin | 24.38% | 0.42% | 16.91% | -25.32% | 4.69% | -14.49% | 14.86% | -5.18% | 15.57% | 16.49% |
| Earnings before Tax (EBT) 1 | - | -1.538 | 10.76 | -8.537 | 1.883 | -3.5 | 11.5 | -0.5 | 10.3 | 11.4 |
| Net income 1 | 11.94 | -3.021 | 7.715 | -5.336 | -0.22 | -5.2 | 7.5 | -1.75 | 7.7 | 8.6 |
| Net margin | 22.88% | -6.96% | 13.66% | -12.95% | -0.42% | -11.69% | 12.32% | -3.49% | 12.11% | 12.89% |
| EPS | - | -47.00 | 119.0 | -83.00 | -3.000 | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 5/11/23 | 8/9/23 | 11/9/23 | 2/8/24 | 5/14/24 | - | - | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | - | - | 98.4 | 193 | 247 | 319 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 2 | - | - | 33,089 | 21,000 | 56,000 | 74,000 |
| ROE (net income / shareholders' equity) | - | - | 4.52% | 0.45% | 15.2% | 10.9% |
| ROA (Net income/ Total Assets) | - | - | 3.26% | 0.3% | 10.9% | 7.85% |
| Assets 1 | - | - | 346.2 | 400 | 398.6 | 460.5 |
| Book Value Per Share 3 | - | - | 4,117 | 4,329 | 4,995 | 5,556 |
| Cash Flow per Share 3 | - | - | 568.0 | 31.00 | 911.0 | 346.0 |
| Capex 1 | - | - | 3.77 | - | - | - |
| Capex / Sales | - | - | 1.95% | - | - | - |
| Announcement Date | 3/30/20 | 3/13/23 | 2/8/24 | - | - | - |
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
15,260
KRW
Average target price
16,500
KRW
Spread / Average Target
+8.13%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +1.87% | 714M | |
| -6.26% | 26.04B | |
| +6.84% | 20.43B | |
| +1.92% | 2.44B | |
| +89.02% | 2.03B | |
| -27.53% | 1.74B | |
| -47.20% | 1.59B | |
| +3.20% | 1.31B | |
| -4.29% | 1.22B | |
| -21.47% | 1.22B |
- Stock Market
- Equities
- A225570 Stock
- Financials NEXON Games Co., Ltd.
