Valuation NHN KCP Corp.

Equities

End-of-day quote Korea S.E. Other stock markets 2026-01-16			5-day change	1st Jan Change
14,520.00 ^KRW	-3.33%		-3.90%	-2.62%

Nov. 10	NHN KCP's Net Attributable Income Rises in Q3	MT
Nov. 09	NHN KCP Corp Q3 operating profit 16 billion won, up 79.4% from year earlier	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,603,461	1,167,904	518,129	397,490	274,531	475,576	475,576	-
Change	-	-27.16%	-55.64%	-23.28%	-30.93%	73.23%	0%	-
Enterprise Value (EV) ¹	1,447	956.8	274.1	109.4	51.9	182.5	114.3	53.34
Change	-	-33.86%	-71.35%	-60.09%	-52.56%	251.58%	-37.35%	-53.34%
P/E ratio	49.8x	34.8x	14.8x	11.3x	6.07x	12.2x	10.8x	9.66x
PBR	9.7x	6.72x	2.71x	1.85x	1.1x	1.92x	1.67x	1.45x
PEG	-	5.28x	4.31x	10.2x	0.2x	7.12x	0.9x	0.8x
Capitalization / Revenue	2.57x	1.57x	0.63x	0.41x	0.25x	0.39x	0.35x	0.33x
EV / Revenue	2.32x	1.28x	0.33x	0.11x	0.05x	0.15x	0.09x	0.04x
EV / EBITDA	31.5x	19.7x	5.58x	2.33x	1.07x	3.05x	1.77x	0.74x
EV / EBIT	36.4x	22.2x	6.2x	2.61x	1.19x	3.33x	1.95x	0.81x
EV / FCF	25.7x	14.4x	7.52x	1.75x	-0.82x	2.93x	1.57x	0.68x
FCF Yield	3.89%	6.92%	13.3%	57.3%	-122%	34.1%	63.9%	148%
Dividend per Share ³	-	-	200	200	100	121.7	157.5	177.5
Rate of return	-	-	1.49%	1.95%	1.41%	0.84%	1.08%	1.22%
EPS ³	819	873	903	913	1,169	1,189	1,338	1,503
Distribution rate	-	-	22.1%	21.9%	8.55%	10.2%	11.8%	11.8%
Net sales ¹	624.8	745.4	822.8	972	1,105	1,228	1,340	1,444
EBITDA ¹	45.99	48.5	49.13	46.94	48.34	59.9	64.54	71.86
EBIT ¹	39.77	43.16	44.21	41.96	43.78	54.84	58.72	66.04
Net income ¹	30.01	30.42	34.92	34.77	45.2	47.1	54.15	61.57
Net Debt ¹	-156.7	-211.1	-244	-288.1	-222.6	-293.1	-361.2	-422.2
Reference price ³	40,773.81	30,350.00	13,400.00	10,280.00	7,100.00	14,520.00	14,520.00	14,520.00
Nbr of stocks (in thousands)	39,326	38,481	38,666	38,666	38,666	32,753	32,753	-
Announcement Date	2/8/21	2/9/22	2/10/23	2/13/24	2/13/25	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NHN KCP CORP.	12.21x	0.15x	3.05x	0.84%	323M
MASTERCARD, INC.	33.4x	15.09x	24.25x	0.57%	484B
TOPSEC TECHNOLOGIES GROUP INC.	73.46x	-	-	0.38%	1.59B
Average	39.69x	7.62x	13.65x	0.6%	162.13B
Weighted average by Cap.	33.52x	15.08x	24.24x	0.56%