|
End-of-day quote
Korea S.E.
12/11/2026
|
5-day change | 1st Jan Change | ||
| 33,600.00 KRW | +1.20% |
|
-1.75% | -30.36% |
| 12/11 | Stock tips with a beat: Samsung Securities' AI K-pop group racks up views | RE |
| 29/10 | Netmarble Unit to Acquire KRW1.332 Trillion Land, Building in South Korea | MT |
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 | 2,691,983 | - | - |
| Change | - | -51.68% | -3.81% | -11.02% | -6.67% | -31.91% | - | - |
| Enterprise Value (EV) 1 | 9,282 | 6,460 | 6,021 | 4,774 | 4,613 | 3,088 | 3,009 | 2,931 |
| Change | - | -30.4% | -6.79% | -20.71% | -3.37% | -33.07% | -2.53% | -2.6% |
| P/E | 42.6x | -6.03x | -18.6x | 168x | 18.1x | 6.48x | 10.2x | 10.9x |
| PBR | 1.7x | 0.88x | 0.96x | 0.78x | 0.73x | 0.47x | 0.45x | 0.44x |
| PEG | - | 0x | 0.3x | -2x | 0x | 0.1x | -0.3x | -1.65x |
| Capitalization / Revenue | 4.09x | 1.85x | 1.9x | 1.59x | 1.39x | 1.01x | 0.94x | 0.93x |
| EV / Revenue | 3.7x | 2.42x | 2.41x | 1.79x | 1.63x | 1.15x | 1.05x | 1.02x |
| EV / EBITDA | 30.8x | 52.2x | 51.5x | 12.9x | 9.53x | 8.38x | 6.56x | 6.67x |
| EV / EBIT | 60.1x | -61.8x | -86.5x | 22.1x | 13.1x | 12.6x | 8.95x | 9.28x |
| EV / FCF | 182x | -14.5x | -44.8x | 17.7x | 15.9x | 5.91x | 9.91x | 10.3x |
| FCF Yield | 0.55% | -6.92% | -2.23% | 5.66% | 6.3% | 16.9% | 10.1% | 9.67% |
| Dividend per Share 3 | 528 | - | - | 417 | 876 | 1,068 | 967 | 964.2 |
| Rate of return | 0.42% | - | - | 0.81% | 1.82% | 3.18% | 2.88% | 2.87% |
| EPS 3 | 2,932 | -10,023 | -3,120 | 308 | 2,665 | 5,184 | 3,296 | 3,078 |
| Distribution rate | 18% | - | - | 135% | 32.9% | 20.6% | 29.3% | 31.3% |
| Net sales 1 | 2,506 | 2,673 | 2,501 | 2,664 | 2,835 | 2,677 | 2,871 | 2,883 |
| EBITDA 1 | 301.6 | 123.7 | 117 | 370 | 484 | 368.5 | 458.5 | 439.1 |
| EBIT 1 | 154.5 | -104.5 | -69.6 | 215.6 | 352.5 | 245.8 | 336.4 | 316 |
| Net income 1 | 240.2 | -906.4 | -266.6 | 28.8 | 239.3 | 427.3 | 277.8 | 260 |
| Net Debt 1 | -959.5 | 1,511 | 1,261 | 538.1 | 660 | 395.6 | 317.3 | 239.1 |
| Reference price 3 | 125,000.00 | 60,400.00 | 58,100.00 | 51,700.00 | 48,250.00 | 33,600.00 | 33,600.00 | 33,600.00 |
| Nbr of stocks (in thousands) | 81,935 | 81,935 | 81,935 | 81,935 | 81,935 | 80,119 | - | - |
| Announcement Date | 9/2/22 | 9/2/23 | 7/2/24 | 13/2/25 | 5/2/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.4x | 1.14x | 8.29x | 3.22% | 1.99B | |
| 15x | 6.95x | 15.04x | 0.3% | 3,592B | |
| 21.59x | 6.31x | 11.32x | 0.34% | 1,607B | |
| 33.65x | 15.67x | 24.79x | 0.53% | 576B | |
| 14.19x | 3.76x | 8.71x | 1.45% | 470B | |
| 18.01x | 5.32x | 15.95x | -.--% | 265B | |
| 19.7x | 1.39x | 9.33x | 1.07% | 252B | |
| 93.73x | 12.19x | 66.64x | -.--% | 192B | |
| 27.14x | 2.57x | 12.95x | -.--% | 144B | |
| 46.62x | 5.42x | 35.8x | -.--% | 125B | |
| Average | 29.60x | 6.07x | 20.88x | 0.69% | 723B | |
| Weighted average by Cap. | 21.06x | 7.06x | 16.10x | 0.4% |
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
