Company Valuation: Ncsoft Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 11,148,624 19,185,526 13,200,409 9,097,733 4,883,939 3,385,313 3,385,313 -
Change - 72.09% -31.2% -31.08% -46.32% -30.68% 0% -
Enterprise Value (EV) 1 9,734 17,404 11,912 7,290 3,408 2,294 2,162 2,017
Change - 78.79% -31.56% -38.8% -53.25% -32.69% -5.76% -6.7%
P/E ratio 31.1x 32.7x 33.3x 20.9x 23x 66.7x 20x 13.3x
PBR 4.43x 6.1x 4.2x 2.85x 1.5x 1.13x 1.07x 1.01x
PEG - 0.5x -1x 1.9x -0.4x -0.9x 0x 0.3x
Capitalization / Revenue 6.55x 7.94x 5.74x 3.54x 2.74x 2.29x 2.05x 1.75x
EV / Revenue 5.72x 7.2x 5.18x 2.83x 1.91x 1.44x 1.31x 1.05x
EV / EBITDA 18.3x 19.7x 25.4x 11x 13.7x 47.6x 8.63x 5.44x
EV / EBIT 20.3x 21.1x 31.7x 13x 24.8x -35.1x 14.6x 7.22x
EV / FCF 28.5x 27.1x 114x 15x 151x 75.2x 7.98x 7.31x
FCF Yield 3.51% 3.7% 0.88% 6.67% 0.66% 1.33% 12.5% 13.7%
Dividend per Share 3 6,050 5,220 5,860 5,860 3,130 2,856 2,796 3,578
Rate of return 1.12% 0.56% 0.91% 1.31% 1.3% 1.67% 1.63% 2.09%
EPS 3 17,381 28,504 19,318 21,456 10,446 2,567 8,565 12,888
Distribution rate 34.8% 18.3% 30.3% 27.3% 30% 111% 32.7% 27.8%
Net sales 1 1,701 2,416 2,300 2,572 1,780 1,578 1,651 1,929
EBITDA 1 531 884.7 468.9 664.9 249.2 48.22 250.4 370.6
EBIT 1 479 824.8 375.2 559 137.3 -109.2 148.5 279.3
Net income 1 358.3 587.4 396.9 452.3 212.1 94.22 178.7 265
Net Debt 1 -1,414 -1,781 -1,289 -1,807 -1,476 -1,091 -1,223 -1,368
Reference price 3 541,000.00 931,000.00 643,000.00 448,000.00 240,500.00 171,200.00 171,200.00 171,200.00
Nbr of stocks (in thousands) 20,607 20,607 20,529 20,307 20,307 19,774 19,774 -
Announcement Date 2/11/20 2/5/21 2/15/22 2/8/23 2/7/24 2/11/25 - -
1KRW in Million2KRW in Billions3KRW
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (N) EV / Sales (N) EV / EBITDA (N) Yield (N) Capi.($)
67.83x1.48x48.76x1.64% 2.37B
18.08x3.58x12.11x1.94% 68.79B
15.81x2.42x7.82x0.84% 11.1B
15.19x4.29x8.86x-.--% 10.07B
17.99x - - -.--% 5.84B
28.06x1.88x12.45x1.07% 5.34B
14.03x1.69x9.85x5.13% 4.88B
42.09x - - 0.83% 3.14B
-18.73x3.75x-37.87x2.46% 3.14B
11.1x1.71x5.73x4.08% 2.74B
Average 21.14x 2.60x 8.46x percentage-no-prefix 11.74B
Weighted average by Cap. 18.40x 3.27x 10.47x 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. A036570 Stock
  4. Valuation Ncsoft Corporation