|
End-of-day quote
Korea S.E.
2026-08-14
|
5-day change | 1st Jan Change | ||
| 39,100.00 KRW | +0.64% |
|
-4.40% | -18.96% |
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 | 3,200,475 | - | - |
| Change | - | -51.68% | -3.81% | -11.02% | -6.67% | -19.04% | - | - |
| Enterprise Value (EV) 1 | 9,282 | 6,460 | 6,021 | 4,774 | 4,613 | 3,487 | 3,410 | 3,218 |
| Change | - | -30.4% | -6.79% | -20.71% | -3.37% | -24.42% | -2.2% | -5.64% |
| P/E | 42.6x | -6.03x | -18.6x | 168x | 18.1x | 6.56x | 9.81x | 9.9x |
| PBR | 1.7x | 0.88x | 0.96x | 0.78x | 0.73x | 0.53x | 0.5x | 0.49x |
| PEG | - | 0x | 0.3x | -2x | 0x | 0x | -0.3x | -10.08x |
| Capitalization / Revenue | 4.09x | 1.85x | 1.9x | 1.59x | 1.39x | 1.08x | 1.05x | 1.06x |
| EV / Revenue | 3.7x | 2.42x | 2.41x | 1.79x | 1.63x | 1.17x | 1.12x | 1.06x |
| EV / EBITDA | 30.8x | 52.2x | 51.5x | 12.9x | 9.53x | 7.71x | 6.44x | 6.28x |
| EV / EBIT | 60.1x | -61.8x | -86.5x | 22.1x | 13.1x | 10.7x | 8.5x | 8.62x |
| EV / FCF | 182x | -14.5x | -44.8x | 17.7x | 15.9x | 5.49x | 9.26x | 9.05x |
| FCF Yield | 0.55% | -6.92% | -2.23% | 5.66% | 6.3% | 18.2% | 10.8% | 11.1% |
| Dividend per Share 3 | 528 | - | - | 417 | 876 | 916.5 | 973.2 | 1,083 |
| Rate of return | 0.42% | - | - | 0.81% | 1.82% | 2.34% | 2.49% | 2.77% |
| EPS 3 | 2,932 | -10,023 | -3,120 | 308 | 2,665 | 5,959 | 3,987 | 3,948 |
| Distribution rate | 18% | - | - | 135% | 32.9% | 15.4% | 24.4% | 27.4% |
| Net sales 1 | 2,506 | 2,673 | 2,501 | 2,664 | 2,835 | 2,968 | 3,042 | 3,026 |
| EBITDA 1 | 301.6 | 123.7 | 117 | 370 | 484 | 452.1 | 529.5 | 512.7 |
| EBIT 1 | 154.5 | -104.5 | -69.6 | 215.6 | 352.5 | 324.8 | 401 | 373.3 |
| Net income 1 | 240.2 | -906.4 | -266.6 | 28.8 | 239.3 | 490.3 | 336.1 | 355.5 |
| Net Debt 1 | -959.5 | 1,511 | 1,261 | 538.1 | 660 | 286.3 | 209.4 | 17.27 |
| Reference price 3 | 125,000.00 | 60,400.00 | 58,100.00 | 51,700.00 | 48,250.00 | 39,100.00 | 39,100.00 | 39,100.00 |
| Nbr of stocks (in thousands) | 81,935 | 81,935 | 81,935 | 81,935 | 81,935 | 81,854 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.56x | 1.17x | 7.71x | 2.34% | 2.26B | |
| 13.5x | 2.95x | 7.65x | 2.62% | 78.98B | |
| 20.18x | 3.5x | 12.71x | 7.19% | 14.9B | |
| 11.66x | 1.57x | 4.59x | 0.95% | 7.38B | |
| 26.1x | 2.49x | 11.66x | 1.69% | 6.64B | |
| 13.89x | 2.38x | 10.97x | 5.86% | 6.46B | |
| 14.65x | 3.43x | 8.99x | 4.78% | 4.15B | |
| 15.23x | 5.18x | 12.26x | 3.3% | 3.5B | |
| 14.85x | 2.32x | 11.08x | 5.83% | 3.43B | |
| 11.15x | 1.2x | 5.4x | 1.16% | 3.4B | |
| Average | 14.78x | 2.62x | 9.30x | 3.57% | 13.11B | |
| Weighted average by Cap. | 14.75x | 2.86x | 8.61x | 3.28% |
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
