Valuation Netmarble Corporation

Stocks

End-of-day quote Korea S.E. 02/09/2026			5-day change	1st Jan Change
37,000.00 ^KRW	-4.64%		-0.27%	-23.32%

08-04	G-Square AMC Co., Ltd announced that it expects to receive KRW 18 billion in funding from Netmarble Corporation	CI
07-23	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	2,964,386	-	-
Change	-	-51.68%	-3.81%	-11.02%	-6.67%	-25.02%	-	-
Enterprise Value (EV) ¹	9,282	6,460	6,021	4,774	4,613	3,251	3,174	2,982
Change	-	-30.4%	-6.79%	-20.71%	-3.37%	-29.54%	-2.36%	-6.05%
P/E	42.6x	-6.03x	-18.6x	168x	18.1x	6.51x	9.73x	9.83x
PBR	1.7x	0.88x	0.96x	0.78x	0.73x	0.53x	0.5x	0.49x
PEG	-	0x	0.3x	-2x	0x	0x	-0.3x	-10.01x
Capitalization / Revenue	4.09x	1.85x	1.9x	1.59x	1.39x	1x	0.97x	0.98x
EV / Revenue	3.7x	2.42x	2.41x	1.79x	1.63x	1.09x	1.04x	0.99x
EV / EBITDA	30.8x	52.2x	51.5x	12.9x	9.53x	7.22x	5.96x	5.82x
EV / EBIT	60.1x	-61.8x	-86.5x	22.1x	13.1x	10x	7.86x	7.99x
EV / FCF	182x	-14.5x	-44.8x	17.7x	15.9x	5.12x	8.62x	8.38x
FCF Yield	0.55%	-6.92%	-2.23%	5.66%	6.3%	19.5%	11.6%	11.9%
Dividend per Share ³	528	-	-	417	876	916.5	973.2	1,083
Rate of return	0.42%	-	-	0.81%	1.82%	2.36%	2.51%	2.79%
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	2,973	3,046	3,026
EBITDA ¹	301.6	123.7	117	370	484	450.4	532.2	512.7
EBIT ¹	154.5	-104.5	-69.6	215.6	352.5	323.8	403.9	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	38,800.00	38,800.00	38,800.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NETMARBLE CORPORATION	6.51x	1.14x	7.54x	2.36%	2.27B
NETEASE, INC.	13.56x	2.84x	7.05x	2.52%	77.08B
NEXON CO., LTD.	21.47x	3.87x	13.71x	14.56%	15.7B
KRAFTON, INC.	11.48x	1.49x	4.36x	0.98%	7.32B
SQUARE ENIX HOLDINGS CO., LTD.	27.72x	2.72x	12.83x	1.63%	7.12B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	13.96x	2.52x	11.45x	4.56%	6.1B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	14.22x	3.45x	9.02x	5.25%	4.14B
KOEI TECMO HOLDINGS CO., LTD.	15.89x	5.45x	12.91x	3.16%	3.63B
PERFECT WORLD CO., LTD.	18.7x	2.28x	11.18x	4.48%	3.26B
NC CORPORATION	10.1x	1.04x	4.66x	1.31%	3.17B
Average	15.36x	2.68x	9.47x	4.08%	12.98B
Weighted average by Cap.	15.20x	2.87x	8.51x	4.06%