|
End-of-day quote
Korea S.E.
2026-10-20
|
5-day change | 1st Jan Change | ||
| 34,750.00 KRW | -0.43% |
|
+2.21% | -27.98% |
Company Valuation: Netmarble Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,241,821 | 4,948,848 | 4,760,399 | 4,236,017 | 3,953,343 | 2,784,120 | - | - |
| Change | - | -51.68% | -3.81% | -11.02% | -6.67% | -29.58% | - | - |
| Enterprise Value (EV) 1 | 9,282 | 6,460 | 6,021 | 4,774 | 4,613 | 3,098 | 2,980 | 2,759 |
| Change | - | -30.4% | -6.79% | -20.71% | -3.37% | -32.84% | -3.82% | -7.43% |
| P/E | 42.6x | -6.03x | -18.6x | 168x | 18.1x | 5.77x | 9.34x | 9.55x |
| PBR | 1.7x | 0.88x | 0.96x | 0.78x | 0.73x | 0.48x | 0.46x | 0.45x |
| PEG | - | 0x | 0.3x | -2x | 0x | 0x | -0.2x | -4.35x |
| Capitalization / Revenue | 4.09x | 1.85x | 1.9x | 1.59x | 1.39x | 0.95x | 0.93x | 0.93x |
| EV / Revenue | 3.7x | 2.42x | 2.41x | 1.79x | 1.63x | 1.06x | 1x | 0.92x |
| EV / EBITDA | 30.8x | 52.2x | 51.5x | 12.9x | 9.53x | 6.93x | 5.97x | 5.68x |
| EV / EBIT | 60.1x | -61.8x | -86.5x | 22.1x | 13.1x | 9.57x | 7.96x | 7.96x |
| EV / FCF | 182x | -14.5x | -44.8x | 17.7x | 15.9x | 5.5x | 8.56x | 7.94x |
| FCF Yield | 0.55% | -6.92% | -2.23% | 5.66% | 6.3% | 18.2% | 11.7% | 12.6% |
| Dividend per Share 3 | 528 | - | - | 417 | 876 | 967.1 | 1,014 | 1,024 |
| Rate of return | 0.42% | - | - | 0.81% | 1.82% | 2.78% | 2.92% | 2.95% |
| EPS 3 | 2,932 | -10,023 | -3,120 | 308 | 2,665 | 6,026 | 3,719 | 3,637 |
| Distribution rate | 18% | - | - | 135% | 32.9% | 16.1% | 27.3% | 28.2% |
| Net sales 1 | 2,506 | 2,673 | 2,501 | 2,664 | 2,835 | 2,924 | 2,985 | 3,005 |
| EBITDA 1 | 301.6 | 123.7 | 117 | 370 | 484 | 447.4 | 499.1 | 485.9 |
| EBIT 1 | 154.5 | -104.5 | -69.6 | 215.6 | 352.5 | 323.9 | 374.5 | 346.7 |
| Net income 1 | 240.2 | -906.4 | -266.6 | 28.8 | 239.3 | 491.3 | 307.3 | 297.6 |
| Net Debt 1 | -959.5 | 1,511 | 1,261 | 538.1 | 660 | 314.3 | 195.9 | -25.42 |
| Reference price 3 | 125,000.00 | 60,400.00 | 58,100.00 | 51,700.00 | 48,250.00 | 34,750.00 | 34,750.00 | 34,750.00 |
| Nbr of stocks (in thousands) | 81,935 | 81,935 | 81,935 | 81,935 | 81,935 | 80,119 | - | - |
| Announcement Date | 2/9/22 | 2/9/23 | 2/7/24 | 2/13/25 | 2/5/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.79x | 1.06x | 7.02x | 2.77% | 2.1B | |
| 16.71x | 8.11x | 17.39x | 0.25% | 4,187B | |
| 23.16x | 7.15x | 12.73x | 0.3% | 1,797B | |
| 31.52x | 14.75x | 23.3x | 0.57% | 540B | |
| 14.45x | 3.84x | 8.89x | 1.41% | 479B | |
| 19.5x | 5.78x | 17.34x | -.--% | 291B | |
| 20.56x | 1.51x | 10.2x | 1% | 270B | |
| 106.43x | 14.04x | 75.4x | -.--% | 220B | |
| 22.03x | 2.51x | 12.76x | -.--% | 143B | |
| 8.31x | 0.95x | 4.08x | -.--% | 116B | |
| Average | 26.85x | 5.97x | 18.91x | 0.63% | 804.49B | |
| Weighted average by Cap. | 21.67x | 7.74x | 17.31x | 0.36% |
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
- Stocks
- A251270 Stock
- Valuation Netmarble Corporation
Select your edition
All financial news and data tailored to specific country editions
