Valuation Netmarble Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 02/07/2026			5-day change	1st Jan Change
38,400.00 ^KRW	+1.59%		+4.92%	-20.41%

05-27	Netmarble Releases Major Update For Raven2 Introducing New Warlord Class And Grand Festival Events	CI
05-15	Netmarble Corporation Releases Game of Thrones: Kingsroad on PC Ahead of Grand Launch	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	3,142,186	-	-
Change	-	-51.68%	-3.81%	-11.02%	-6.67%	-20.52%	-	-
Enterprise Value (EV) ¹	9,282	6,460	6,021	4,774	4,613	3,564	3,510	3,411
Change	-	-30.4%	-6.79%	-20.71%	-3.37%	-22.75%	-1.5%	-2.83%
P/E	42.6x	-6.03x	-18.6x	168x	18.1x	8.44x	8.97x	8.48x
PBR	1.7x	0.88x	0.96x	0.78x	0.73x	0.54x	0.5x	0.49x
PEG	-	0x	0.3x	-2x	0x	0.1x	-1.5x	1.45x
Capitalization / Revenue	4.09x	1.85x	1.9x	1.59x	1.39x	1.09x	1.04x	1.06x
EV / Revenue	3.7x	2.42x	2.41x	1.79x	1.63x	1.23x	1.16x	1.15x
EV / EBITDA	30.8x	52.2x	51.5x	12.9x	9.53x	7.05x	6.34x	6.13x
EV / EBIT	60.1x	-61.8x	-86.5x	22.1x	13.1x	9.61x	8.29x	8.26x
EV / FCF	182x	-14.5x	-44.8x	17.7x	15.9x	9.04x	9.24x	7.56x
FCF Yield	0.55%	-6.92%	-2.23%	5.66%	6.3%	11.1%	10.8%	13.2%
Dividend per Share ³	528	-	-	417	876	1,166	1,008	1,167
Rate of return	0.42%	-	-	0.81%	1.82%	3.04%	2.62%	3.04%
EPS ³	2,932	-10,023	-3,120	308	2,665	4,551	4,280	4,529
Distribution rate	18%	-	-	135%	32.9%	25.6%	23.5%	25.8%
Net sales ¹	2,506	2,673	2,501	2,664	2,835	2,890	3,014	2,967
EBITDA ¹	301.6	123.7	117	370	484	505.6	554	556.1
EBIT ¹	154.5	-104.5	-69.6	215.6	352.5	370.8	423.4	413.1
Net income ¹	240.2	-906.4	-266.6	28.8	239.3	382.6	356.3	378.4
Net Debt ¹	-959.5	1,511	1,261	538.1	660	421.7	368.2	268.8
Reference price ³	125,000.00	60,400.00	58,100.00	51,700.00	48,250.00	38,400.00	38,400.00	38,400.00
Nbr of stocks (in thousands)	81,935	81,935	81,935	81,935	81,935	81,828	-	-
Announcement Date	09/02/22	09/02/23	07/02/24	13/02/25	05/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NETMARBLE CORPORATION	8.31x	1.22x	6.95x	3.08%	1.99B
NETEASE, INC.	14.05x	3.17x	8.24x	2.51%	82.67B
NEXON CO., LTD.	15.35x	1.87x	6.44x	2.75%	10.65B
KRAFTON, INC.	10.61x	1.87x	5.46x	0.92%	6.93B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.44x	2.3x	10.59x	6.05%	6.21B
SQUARE ENIX HOLDINGS CO., LTD.	29.62x	2.16x	10.62x	1.67%	5.4B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	13.6x	3.25x	8.12x	5.61%	3.84B
PERFECT WORLD CO., LTD.	14.56x	2.4x	10.21x	6.86%	3.67B
NC CORPORATION	11.49x	1.3x	5.87x	0.52%	3.2B
KOEI TECMO HOLDINGS CO., LTD.	14.32x	4.53x	11.01x	3.69%	3.15B
Average	14.53x	2.41x	8.35x	3.37%	12.77B
Weighted average by Cap.	14.45x	2.84x	8.19x	2.79%