Valuation Netmarble Corporation

Stocks

End-of-day quote Korea S.E. 23/09/2026			5-day change	1st Jan Change
34,350.00 ^KRW	-1.01%		-2.28%	-28.81%

09-02	Netmarble Opens Pre-Registration for Raven2 Fresh Start Server Zero with Exclusive Rewards and Growth Support	CI
08-04	G-Square AMC Co., Ltd announced that it expects to receive KRW 18 billion in funding from Netmarble Corporation	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	2,752,072	-	-
Change	-	-51.68%	-3.81%	-11.02%	-6.67%	-30.39%	-	-
Enterprise Value (EV) ¹	9,282	6,460	6,021	4,774	4,613	3,065	2,936	2,727
Change	-	-30.4%	-6.79%	-20.71%	-3.37%	-33.56%	-4.21%	-7.13%
P/E	42.6x	-6.03x	-18.6x	168x	18.1x	5.65x	9.09x	9.4x
PBR	1.7x	0.88x	0.96x	0.78x	0.73x	0.48x	0.46x	0.44x
PEG	-	0x	0.3x	-2x	0x	0x	-0.2x	-2.93x
Capitalization / Revenue	4.09x	1.85x	1.9x	1.59x	1.39x	0.94x	0.91x	0.91x
EV / Revenue	3.7x	2.42x	2.41x	1.79x	1.63x	1.04x	0.97x	0.91x
EV / EBITDA	30.8x	52.2x	51.5x	12.9x	9.53x	6.8x	5.69x	5.49x
EV / EBIT	60.1x	-61.8x	-86.5x	22.1x	13.1x	9.43x	7.59x	7.72x
EV / FCF	182x	-14.5x	-44.8x	17.7x	15.9x	5.67x	8.16x	8.12x
FCF Yield	0.55%	-6.92%	-2.23%	5.66%	6.3%	17.7%	12.3%	12.3%
Dividend per Share ³	528	-	-	417	876	973.8	1,025	1,059
Rate of return	0.42%	-	-	0.81%	1.82%	2.83%	2.98%	3.08%
EPS ³	2,932	-10,023	-3,120	308	2,665	6,077	3,777	3,656
Distribution rate	18%	-	-	135%	32.9%	16%	27.1%	29%
Net sales ¹	2,506	2,673	2,501	2,664	2,835	2,942	3,021	3,009
EBITDA ¹	301.6	123.7	117	370	484	450.9	515.9	496.6
EBIT ¹	154.5	-104.5	-69.6	215.6	352.5	325	387	353.4
Net income ¹	240.2	-906.4	-266.6	28.8	239.3	495.5	320.1	331.1
Net Debt ¹	-959.5	1,511	1,261	538.1	660	313.1	183.9	-25.42
Reference price ³	125,000.00	60,400.00	58,100.00	51,700.00	48,250.00	34,350.00	34,350.00	34,350.00
Nbr of stocks (in thousands)	81,935	81,935	81,935	81,935	81,935	80,119	-	-
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	5.71x	1.05x	6.86x	2.81%	2.05B
NETEASE, INC.	13.16x	2.76x	6.82x	2.66%	75.59B
NEXON CO., LTD.	21.92x	3.83x	13.69x	14.58%	15.95B
SQUARE ENIX HOLDINGS CO., LTD.	25.81x	2.51x	11.92x	1.72%	6.86B
KRAFTON, INC.	9.94x	1.3x	3.81x	1.12%	6.47B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.62x	2.36x	11.25x	5.28%	5.85B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	12.86x	3.07x	8x	5.81%	3.75B
KOEI TECMO HOLDINGS CO., LTD.	15.47x	5.33x	12.67x	3.25%	3.61B
PERFECT WORLD CO., LTD.	17.05x	2.04x	9.97x	4.91%	2.98B
NC CORPORATION	10.02x	1.07x	4.82x	1.32%	3.2B
Average	14.56x	2.53x	8.98x	4.35%	12.63B
Weighted average by Cap.	14.76x	2.78x	8.24x	4.29%