Valuation Netmarble Corporation

Stocks

End-of-day quote Korea S.E. 28/10/2026			5-day change	1st Jan Change
33,550.00 ^KRW	-0.30%		-3.45%	-30.47%

09-02	Netmarble Opens Pre-Registration for Raven2 Fresh Start Server Zero with Exclusive Rewards and Growth Support	CI
08-05	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	2,695,989	-	-
Change	-	-51.68%	-3.81%	-11.02%	-6.67%	-31.8%	-	-
Enterprise Value (EV) ¹	9,282	6,460	6,021	4,774	4,613	3,010	2,892	2,671
Change	-	-30.4%	-6.79%	-20.71%	-3.37%	-34.75%	-3.93%	-7.65%
P/E	42.6x	-6.03x	-18.6x	168x	18.1x	5.69x	9x	9.19x
PBR	1.7x	0.88x	0.96x	0.78x	0.73x	0.47x	0.45x	0.43x
PEG	-	0x	0.3x	-2x	0x	0x	-0.2x	-4.49x
Capitalization / Revenue	4.09x	1.85x	1.9x	1.59x	1.39x	0.93x	0.91x	0.9x
EV / Revenue	3.7x	2.42x	2.41x	1.79x	1.63x	1.04x	0.97x	0.9x
EV / EBITDA	30.8x	52.2x	51.5x	12.9x	9.53x	6.92x	5.82x	5.56x
EV / EBIT	60.1x	-61.8x	-86.5x	22.1x	13.1x	9.64x	7.77x	7.82x
EV / FCF	182x	-14.5x	-44.8x	17.7x	15.9x	5.44x	8.33x	7.76x
FCF Yield	0.55%	-6.92%	-2.23%	5.66%	6.3%	18.4%	12%	12.9%
Dividend per Share ³	528	-	-	417	876	993.8	1,038	1,058
Rate of return	0.42%	-	-	0.81%	1.82%	2.95%	3.08%	3.14%
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	33,650.00	33,650.00	33,650.00
Nbr of stocks (in thousands)	81,935	81,935	81,935	81,935	81,935	80,119	-	-
Announcement Date	9/2/22	9/2/23	7/2/24	13/2/25	5/2/26	-	-	-

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	5.69x	1.04x	6.92x	2.95%	2.03B
ALPHABET INC.	15.57x	7.54x	16.11x	0.27%	3,900B
META PLATFORMS, INC.	21.27x	6.23x	11.16x	0.34%	1,585B
MASTERCARD, INC.	31.18x	14.59x	23.07x	0.57%	534B
TENCENT HOLDINGS LIMITED	13.28x	3.53x	8.17x	1.53%	442B
NETFLIX, INC.	17.45x	5.16x	15.46x	-.--%	257B
ALIBABA GROUP HOLDING LIMITED	18.93x	1.38x	9.32x	1.09%	249B
SHOPIFY INC.	102.45x	13.59x	73.03x	-.--%	213B
UBER TECHNOLOGIES, INC.	20.72x	2.36x	12x	-.--%	134B
SPOTIFY TECHNOLOGY S.A.	42.2x	4.89x	32.28x	-.--%	114B
Average	28.87x	6.03x	20.75x	0.68%	743.1B
Weighted average by Cap.	20.94x	7.27x	16.64x	0.39%