Valuation Netmarble Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 07/08/2026			5-day change	1st Jan Change
40,900.00 ^KRW	+4.87%		+6.79%	-15.23%

05/08	G-Square AMC Co., Ltd announced that it expects to receive KRW 18 billion in funding from Netmarble Corporation	CI
23/07	Netmarble Announces Opening of New Global Unified Service for Ni No Kuni: Cross Worlds	CI

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	3,347,811	-	-
Change	-	-51.68%	-3.81%	-11.02%	-6.67%	-15.32%	-	-
Enterprise Value (EV) ¹	9,282	6,460	6,021	4,774	4,613	3,634	3,557	3,365
Change	-	-30.4%	-6.79%	-20.71%	-3.37%	-21.23%	-2.11%	-5.4%
P/E	42.6x	-6.03x	-18.6x	168x	18.1x	6.86x	10.3x	10.4x
PBR	1.7x	0.88x	0.96x	0.78x	0.73x	0.56x	0.53x	0.52x
PEG	-	0x	0.3x	-2x	0x	0x	-0.3x	-10.59x
Capitalization / Revenue	4.09x	1.85x	1.9x	1.59x	1.39x	1.13x	1.1x	1.11x
EV / Revenue	3.7x	2.42x	2.41x	1.79x	1.63x	1.22x	1.17x	1.11x
EV / EBITDA	30.8x	52.2x	51.5x	12.9x	9.53x	8.04x	6.72x	6.56x
EV / EBIT	60.1x	-61.8x	-86.5x	22.1x	13.1x	11.2x	8.87x	9.02x
EV / FCF	182x	-14.5x	-44.8x	17.7x	15.9x	5.72x	9.66x	9.46x
FCF Yield	0.55%	-6.92%	-2.23%	5.66%	6.3%	17.5%	10.4%	10.6%
Dividend per Share ³	528	-	-	417	876	916.5	973.2	1,083
Rate of return	0.42%	-	-	0.81%	1.82%	2.24%	2.38%	2.65%
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	40,900.00	40,900.00	40,900.00
Nbr of stocks (in thousands)	81,935	81,935	81,935	81,935	81,935	81,854	-	-
Announcement Date	9/2/22	9/2/23	7/2/24	13/2/25	5/2/26	-	-	-

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.($)
NETMARBLE CORPORATION	6.86x	1.24x	8.11x	2.24%	2.38B
NETEASE, INC.	14.32x	3.21x	8.34x	2.47%	83.73B
NEXON CO., LTD.	17.45x	2.27x	8.04x	2.47%	12.08B
KRAFTON, INC.	12.78x	1.6x	4.73x	0.93%	7.51B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.88x	2.38x	10.96x	5.86%	6.45B
SQUARE ENIX HOLDINGS CO., LTD.	27.18x	2.39x	11.95x	1.68%	6.33B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	14.18x	3.45x	8.64x	5.35%	4.07B
KOEI TECMO HOLDINGS CO., LTD.	14.81x	5x	11.85x	3.4%	3.43B
NC CORPORATION	11.37x	1.21x	5.57x	0.52%	3.42B
PERFECT WORLD CO., LTD.	14.63x	2.28x	10.89x	5.91%	3.38B
Average	14.75x	2.50x	8.91x	3.08%	13.28B
Weighted average by Cap.	14.92x	2.90x	8.50x	2.66%