|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 245,500.00 KRW | -0.81% |
|
-2.19% | +1.24% |
| Jan. 13 | Naver Pay, iM Bank Expand Local Currency Payments with Npay Connect | MT |
| Jan. 13 | Nomura Upgrades Naver to Buy From Neutral, Adjusts Price Target to KRW300,000 From KRW270,000 | MT |
Company Valuation: NAVER Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 42,519,203 | 56,422,552 | 26,619,594 | 33,732,281 | 30,082,619 | 36,698,523 | 36,698,523 | - |
| Change | - | 32.7% | -52.82% | 26.72% | -10.82% | 21.99% | 0% | - |
| Enterprise Value (EV) 1 | 41,355 | 50,954 | 24,388 | 33,526 | 26,829 | 31,581 | 30,272 | 28,320 |
| Change | - | 23.21% | -52.14% | 37.47% | -19.98% | 17.71% | -4.15% | -6.45% |
| P/E ratio | 42.8x | 3.45x | 34.4x | 34.1x | 15.8x | 18.2x | 17.6x | 15.4x |
| PBR | 5.82x | 2.41x | 1.17x | 1.68x | 1.16x | 1.39x | 1.29x | 1.19x |
| PEG | - | 0x | -0.4x | 1.2x | 0.2x | 2.44x | 5.59x | 1.1x |
| Capitalization / Revenue | 8.02x | 8.28x | 3.24x | 3.49x | 2.8x | 3.04x | 2.73x | 2.48x |
| EV / Revenue | 7.8x | 7.47x | 2.97x | 3.47x | 2.5x | 2.61x | 2.25x | 1.91x |
| EV / EBITDA | 26.4x | 29x | 13.1x | 16.2x | 10.1x | 11.2x | 9.22x | 7.92x |
| EV / EBIT | 34x | 38.4x | 18.7x | 22.5x | 13.6x | 14.4x | 12x | 10.1x |
| EV / FCF | 78.5x | 81.4x | 32.4x | 24.6x | 13.2x | 16.1x | 12.3x | 11.3x |
| FCF Yield | 1.27% | 1.23% | 3.09% | 4.06% | 7.59% | 6.21% | 8.15% | 8.82% |
| Dividend per Share 3 | 402 | 511 | 914 | 415 | 1,130 | 1,323 | 1,410 | 1,416 |
| Rate of return | 0.14% | 0.14% | 0.51% | 0.19% | 0.57% | 0.54% | 0.57% | 0.58% |
| EPS 3 | 6,839 | 109,860 | 5,161 | 6,576 | 12,553 | 13,490 | 13,915 | 15,945 |
| Distribution rate | 5.88% | 0.47% | 17.7% | 6.31% | 9% | 9.81% | 10.1% | 8.88% |
| Net sales 1 | 5,304 | 6,818 | 8,220 | 9,671 | 10,738 | 12,087 | 13,437 | 14,811 |
| EBITDA 1 | 1,567 | 1,759 | 1,866 | 2,071 | 2,653 | 2,814 | 3,283 | 3,577 |
| EBIT 1 | 1,215 | 1,325 | 1,305 | 1,489 | 1,979 | 2,200 | 2,518 | 2,800 |
| Net income 1 | 1,100 | 1,430 | 752.3 | 1,013 | 1,878 | 2,107 | 2,166 | 2,482 |
| Net Debt 1 | -1,165 | -5,468 | -2,231 | -205.8 | -3,253 | -5,117 | -6,426 | -8,379 |
| Reference price 3 | 292,500.00 | 378,500.00 | 177,500.00 | 224,000.00 | 198,900.00 | 245,500.00 | 245,500.00 | 245,500.00 |
| Nbr of stocks (in thousands) | 145,365 | 149,069 | 149,970 | 150,591 | 151,245 | 149,485 | 149,485 | - |
| Announcement Date | 1/28/21 | 1/26/22 | 2/2/23 | 2/1/24 | 2/6/25 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.35x | 2.64x | 11.33x | 0.53% | 25.2B | |
| 31.5x | 9.85x | 22.3x | 0.25% | 4,018B | |
| 56.53x | 2.16x | 12.57x | -.--% | 51.36B | |
| 15.73x | 1.66x | 6.81x | 1.69% | 17.83B | |
| 14.66x | 0.48x | 3.29x | 2.88% | 199M | |
| Average | 27.35x | 3.36x | 11.26x | 1.07% | 822.46B | |
| Weighted average by Cap. | 31.66x | 9.68x | 22.05x | 0.26% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- A035420 Stock
- Valuation NAVER Corporation
Select your edition
All financial news and data tailored to specific country editions
