Financials NEXON Games Co., Ltd.

Equities

A225570

KR7225570001

Software

End-of-day quote Korea S.E. 23:00:00 27/06/2024 BST 5-day change 1st Jan Change
15,380 KRW +6.22% Intraday chart for NEXON Games Co., Ltd. +8.69% +2.67%

Valuation

Fiscal Period: December 2019 2022 2023 2024 2025 2026
Capitalization 1 216,868 825,568 956,246 981,903 - -
Enterprise Value (EV) 2 216.9 825.6 857.8 788.9 734.9 662.9
P/E ratio -10.6 x - 86.1 x 854 x 23.4 x 28 x
Yield - - - - - -
Capitalization / Revenue - 6.24 x 4.95 x 4.72 x 3.6 x 3.47 x
EV / Revenue - 6.24 x 4.44 x 3.79 x 2.7 x 2.34 x
EV / EBITDA - - 39.8 x 60.7 x 11.6 x 12.4 x
EV / FCF - - 25.9 x 37.6 x 13.1 x 8.96 x
FCF Yield - - 3.86% 2.66% 7.62% 11.2%
Price to Book - - 3.64 x 3.55 x 3.08 x 2.77 x
Nbr of stocks (in thousands) 28,839 63,750 63,835 63,843 - -
Reference price 3 7,520 12,950 14,980 15,380 15,380 15,380
Announcement Date 30/03/20 13/03/23 08/02/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2022 2023 2024 2025 2026
Net sales 1 - 132.4 193.3 208.1 272.6 282.8
EBITDA 1 - - 21.55 13 63.5 53.5
EBIT 1 - - 12.01 2.5 52.75 42.45
Operating Margin - - 6.22% 1.2% 19.35% 15.01%
Earnings before Tax (EBT) 1 - - 15.74 3.75 55.6 47.35
Net income 1 -17.07 6.048 11.29 1.2 43.25 36.15
Net margin - 4.57% 5.84% 0.58% 15.87% 12.78%
EPS 2 -710.0 - 174.0 18.00 657.5 548.5
Free Cash Flow 3 - - 33,089 21,000 56,000 74,000
FCF margin - - 17,120.5% 10,091.3% 20,542.92% 26,162.28%
FCF Conversion (EBITDA) - - 153,569.7% 161,538.46% 88,188.98% 138,317.76%
FCF Conversion (Net income) - - 292,969.19% 1,750,000% 129,479.77% 204,702.63%
Dividend per Share - - - - - -
Announcement Date 30/03/20 13/03/23 08/02/24 - - -
1KRW in Billions2KRW3KRW in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 52.16 43.43 56.48 41.21 52.63 44.5 60.9 50.15 63.6 66.7
EBITDA - - - - - - - - - -
EBIT 1 12.72 0.182 9.551 -10.44 2.469 -6.45 9.05 -2.6 9.9 11
Operating Margin 24.38% 0.42% 16.91% -25.32% 4.69% -14.49% 14.86% -5.18% 15.57% 16.49%
Earnings before Tax (EBT) 1 - -1.538 10.76 -8.537 1.883 -3.5 11.5 -0.5 10.3 11.4
Net income 1 11.94 -3.021 7.715 -5.336 -0.22 -5.2 7.5 -1.75 7.7 8.6
Net margin 22.88% -6.96% 13.66% -12.95% -0.42% -11.69% 12.32% -3.49% 12.11% 12.89%
EPS - -47.00 119.0 -83.00 -3.000 - - - - -
Dividend per Share - - - - - - - - - -
Announcement Date 11/05/23 09/08/23 09/11/23 08/02/24 14/05/24 - - - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2022 2023 2024 2025 2026
Net Debt 1 - - - - - -
Net Cash position 1 - - 98.4 193 247 319
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 2 - - 33,089 21,000 56,000 74,000
ROE (net income / shareholders' equity) - - 4.52% 0.45% 15.2% 10.9%
ROA (Net income/ Total Assets) - - 3.26% 0.3% 10.9% 7.85%
Assets 1 - - 346.2 400 398.6 460.5
Book Value Per Share 3 - - 4,117 4,329 4,995 5,556
Cash Flow per Share 3 - - 568.0 31.00 911.0 346.0
Capex 1 - - 3.77 - - -
Capex / Sales - - 1.95% - - -
Announcement Date 30/03/20 13/03/23 08/02/24 - - -
1KRW in Billions2KRW in Million3KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
15,380 KRW
Average target price
16,500 KRW
Spread / Average Target
+7.28%
Consensus
  1. Stock Market
  2. Equities
  3. A225570 Stock
  4. Financials NEXON Games Co., Ltd.