|
End-of-day quote
Korea S.E.
21/10/2026
|
5-day change | 1st Jan Change | ||
| 179,500.00 KRW | +0.84% |
|
+0.06% | -25.98% |
| 10-19 | Shinhan Investment Adjusts NAVER's Price Target to 310,000 Won | MT |
| 10-14 | HUROTICS INC. announced that it has received KRW 25 billion in funding from a group of investors | CI |
Company Valuation: NAVER Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 56,422,552 | 26,619,594 | 33,732,281 | 30,082,619 | 36,250,069 | 26,899,072 | - | - |
| Change | - | -52.82% | 26.72% | -10.82% | 20.5% | -25.8% | - | - |
| Enterprise Value (EV) 1 | 50,954 | 24,388 | 33,526 | 26,829 | 30,505 | 21,339 | 20,639 | 19,258 |
| Change | - | -52.14% | 37.47% | -19.98% | 13.7% | -30.05% | -3.28% | -6.69% |
| P/E | 3.45x | 34.4x | 34.1x | 15.8x | 18.8x | 14.5x | 12.7x | 10.9x |
| PBR | 2.41x | 1.17x | 1.68x | 1.16x | 1.31x | 0.94x | 0.88x | 0.82x |
| PEG | - | -0.4x | 1.2x | 0.2x | 6.67x | -3.48x | 0.9x | 0.7x |
| Capitalization / Revenue | 8.28x | 3.24x | 3.49x | 2.8x | 3.01x | 1.96x | 1.7x | 1.43x |
| EV / Revenue | 7.47x | 2.97x | 3.47x | 2.5x | 2.53x | 1.55x | 1.31x | 1.03x |
| EV / EBITDA | 29x | 13.1x | 16.2x | 10.1x | 10.3x | 7.3x | 5.98x | 4.82x |
| EV / EBIT | 38.4x | 18.7x | 22.5x | 13.6x | 13.8x | 10.1x | 8.3x | 6.59x |
| EV / FCF | 81.4x | 32.4x | 24.6x | 13.2x | 16.4x | 12.6x | 8.56x | 7.07x |
| FCF Yield | 1.23% | 3.09% | 4.06% | 7.59% | 6.1% | 7.93% | 11.7% | 14.1% |
| Dividend per Share 3 | 511 | 914 | 415 | 1,130 | 2,630 | 2,504 | 2,732 | 2,857 |
| Rate of return | 0.14% | 0.51% | 0.19% | 0.57% | 1.08% | 1.4% | 1.52% | 1.59% |
| EPS 3 | 109,860 | 5,161 | 6,576 | 12,553 | 12,907 | 12,370 | 14,121 | 16,442 |
| Distribution rate | 0.47% | 17.7% | 6.31% | 9% | 20.4% | 20.2% | 19.3% | 17.4% |
| Net sales 1 | 6,818 | 8,220 | 9,671 | 10,738 | 12,035 | 13,739 | 15,798 | 18,771 |
| EBITDA 1 | 1,759 | 1,866 | 2,071 | 2,653 | 2,953 | 2,921 | 3,451 | 3,998 |
| EBIT 1 | 1,325 | 1,305 | 1,489 | 1,979 | 2,208 | 2,110 | 2,486 | 2,922 |
| Net income 1 | 1,430 | 752.3 | 1,013 | 1,878 | 1,958 | 1,912 | 2,184 | 2,540 |
| Net Debt 1 | -5,468 | -2,231 | -205.8 | -3,253 | -5,745 | -5,560 | -6,260 | -7,641 |
| Reference price 3 | 378,500.00 | 177,500.00 | 224,000.00 | 198,900.00 | 242,500.00 | 179,500.00 | 179,500.00 | 179,500.00 |
| Nbr of stocks (in thousands) | 149,069 | 149,970 | 150,591 | 151,245 | 149,485 | 149,856 | - | - |
| Announcement Date | 26/01/22 | 02/02/23 | 01/02/24 | 06/02/25 | 05/02/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.51x | 1.55x | 7.3x | 1.4% | 20.26B | |
| 16.25x | 7.88x | 16.85x | 0.26% | 4,073B | |
| 22.97x | 7.07x | 12.95x | 0.31% | 1,777B | |
| 31.84x | 14.89x | 23.53x | 0.56% | 545B | |
| 13.58x | 3.61x | 8.36x | 1.5% | 452B | |
| 18.17x | 5.44x | 16.29x | -.--% | 271B | |
| 19.74x | 1.45x | 9.75x | 1.04% | 260B | |
| 108.43x | 14.31x | 76.87x | -.--% | 224B | |
| 21.3x | 2.42x | 12.34x | -.--% | 138B | |
| 8.03x | 0.89x | 3.84x | -.--% | 112B | |
| Average | 27.48x | 5.95x | 18.81x | 0.51% | 787.2B | |
| Weighted average by Cap. | 21.47x | 7.62x | 17.11x | 0.37% |
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
- A035420 Stock
- Valuation NAVER Corporation
Select your edition
All financial news and data tailored to specific country editions
