Company Valuation: NAVER Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 27,126,014 42,519,203 56,422,552 26,619,594 33,732,281 35,088,827 35,088,827 -
Change - 56.75% 32.7% -52.82% 26.72% 4.02% 0% -
Enterprise Value (EV) 1 24,457 41,355 50,954 24,388 33,526 32,556 31,416 30,013
Change - 69.09% 23.21% -52.14% 37.47% -2.89% -3.5% -4.47%
P/E ratio 46.6x 42.8x 3.45x 34.4x 34.1x 20.4x 19.9x 17.7x
PBR 4.68x 5.82x 2.41x 1.17x 1.68x 1.45x 1.37x 1.28x
PEG - 0.6x 0x -0.4x 1.2x 0.3x 7.41x 1.5x
Capitalization / Revenue 4.11x 8.02x 8.28x 3.24x 3.49x 3.29x 2.99x 2.74x
EV / Revenue 3.71x 7.8x 7.47x 2.97x 3.47x 3.05x 2.68x 2.34x
EV / EBITDA 23.3x 26.4x 29x 13.1x 16.2x 12.5x 10.4x 8.78x
EV / EBIT 34.4x 34x 38.4x 18.7x 22.5x 16.6x 13.9x 11.7x
EV / FCF 26.6x 78.5x 81.4x 32.4x 24.6x 16.7x 15.1x 12.4x
FCF Yield 3.77% 1.27% 1.23% 3.09% 4.06% 5.97% 6.61% 8.05%
Dividend per Share 3 376 402 511 914 415 1,235 1,402 1,545
Rate of return 0.2% 0.14% 0.14% 0.51% 0.19% 0.53% 0.6% 0.67%
EPS 3 4,006 6,839 109,860 5,161 6,576 11,346 11,650 13,071
Distribution rate 9.39% 5.88% 0.47% 17.7% 6.31% 10.9% 12% 11.8%
Net sales 1 6,593 5,304 6,818 8,220 9,671 10,672 11,726 12,818
EBITDA 1 1,048 1,567 1,759 1,866 2,071 2,600 3,011 3,416
EBIT 1 710.1 1,215 1,325 1,305 1,489 1,967 2,257 2,560
Net income 1 583.1 1,100 1,430 752.3 1,013 1,782 1,826 2,052
Net Debt 1 -2,669 -1,165 -5,468 -2,231 -205.8 -2,533 -3,673 -5,076
Reference price 3 186,500.00 292,500.00 378,500.00 177,500.00 224,000.00 232,000.00 232,000.00 232,000.00
Nbr of stocks (in thousands) 145,448 145,365 149,069 149,970 150,591 151,245 151,245 -
Announcement Date 1/30/20 1/28/21 1/26/22 2/2/23 2/1/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
20.18x3.01x12.35x0.54%24.01B
23.28x6.44x16.54x0.42%2,343B
10.1x0.62x2.61x-.--%31.08B
22.33x1.9x7.98x1.18%22.17B
12.34x0.48x3.72x - 183M
Average 17.65x 2.49x 8.64x percentage-no-prefix 484.12B
Weighted average by Cap. 23.07x 6.29x 16.24x percentage-no-prefix
See all sector valuations

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

  1. Stock Market
  2. Equities
  3. A035420 Stock
  4. Valuation NAVER Corporation