|
End-of-day quote
Korea S.E.
04/11/2026
|
5-day change | 1st Jan Change | ||
| 34,200.00 KRW | +2.24% |
|
+1.63% | -29.12% |
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 | 2,740,055 | - | - |
| Change | - | -51.68% | -3.81% | -11.02% | -6.67% | -30.69% | - | - |
| Enterprise Value (EV) 1 | 9,282 | 6,460 | 6,021 | 4,774 | 4,613 | 3,054 | 2,936 | 2,715 |
| Change | - | -30.4% | -6.79% | -20.71% | -3.37% | -33.79% | -3.87% | -7.54% |
| P/E | 42.6x | -6.03x | -18.6x | 168x | 18.1x | 5.78x | 9.15x | 9.34x |
| 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 | -4.57x |
| Capitalization / Revenue | 4.09x | 1.85x | 1.9x | 1.59x | 1.39x | 0.95x | 0.92x | 0.92x |
| EV / Revenue | 3.7x | 2.42x | 2.41x | 1.79x | 1.63x | 1.06x | 0.99x | 0.91x |
| EV / EBITDA | 30.8x | 52.2x | 51.5x | 12.9x | 9.53x | 7.02x | 5.91x | 5.65x |
| EV / EBIT | 60.1x | -61.8x | -86.5x | 22.1x | 13.1x | 9.78x | 7.88x | 7.95x |
| EV / FCF | 182x | -14.5x | -44.8x | 17.7x | 15.9x | 5.51x | 8.46x | 7.89x |
| FCF Yield | 0.55% | -6.92% | -2.23% | 5.66% | 6.3% | 18.1% | 11.8% | 12.7% |
| Dividend per Share 3 | 528 | - | - | 417 | 876 | 993.8 | 1,038 | 1,058 |
| Rate of return | 0.42% | - | - | 0.81% | 1.82% | 2.91% | 3.03% | 3.09% |
| EPS 3 | 2,932 | -10,023 | -3,120 | 308 | 2,665 | 5,913 | 3,739 | 3,663 |
| Distribution rate | 18% | - | - | 135% | 32.9% | 16.8% | 27.8% | 28.9% |
| Net sales 1 | 2,506 | 2,673 | 2,501 | 2,664 | 2,835 | 2,895 | 2,970 | 2,980 |
| EBITDA 1 | 301.6 | 123.7 | 117 | 370 | 484 | 434.8 | 496.8 | 480.7 |
| EBIT 1 | 154.5 | -104.5 | -69.6 | 215.6 | 352.5 | 312.2 | 372.4 | 341.5 |
| Net income 1 | 240.2 | -906.4 | -266.6 | 28.8 | 239.3 | 486 | 313.1 | 306.5 |
| Net Debt 1 | -959.5 | 1,511 | 1,261 | 538.1 | 660 | 314.3 | 195.9 | -25.42 |
| Reference price 3 | 125,000.00 | 60,400.00 | 58,100.00 | 51,700.00 | 48,250.00 | 34,200.00 | 34,200.00 | 34,200.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.66x | 1.03x | 6.89x | 2.97% | 1.99B | |
| 14.21x | 6.63x | 14.54x | 0.32% | 3,433B | |
| 21.32x | 6.23x | 11.18x | 0.34% | 1,588B | |
| 32.99x | 15.35x | 24.28x | 0.54% | 564B | |
| 13.7x | 3.64x | 8.44x | 1.49% | 455B | |
| 17.7x | 5.23x | 15.68x | -.--% | 260B | |
| 18.89x | 1.39x | 9.34x | 1.09% | 249B | |
| 88.09x | 11.59x | 63.62x | -.--% | 183B | |
| 20.98x | 2.39x | 12.15x | -.--% | 136B | |
| 45.52x | 5.29x | 34.91x | -.--% | 123B | |
| Average | 27.90x | 5.88x | 20.10x | 0.67% | 699.42B | |
| Weighted average by Cap. | 20.22x | 6.83x | 15.62x | 0.41% |
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
