Valuation Netmarble Corporation

Stocks

End-of-day quote Korea S.E. Other stock markets 11/06/2026			5-day change	1st Jan Change
43,050.00 ^KRW	+7.63%		-1.82%	-10.78%

05-27	Netmarble Releases Major Update For Raven2 Introducing New Warlord Class And Grand Festival Events	CI
05-15	Netmarble Corporation Releases Game of Thrones: Kingsroad on PC Ahead of Grand Launch	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	3,307,519	-	-
Change	-	-51.68%	-3.81%	-11.02%	-6.67%	-16.34%	-	-
Enterprise Value (EV) ¹	9,282	6,460	6,021	4,774	4,613	3,874	3,882	3,996
Change	-	-30.4%	-6.79%	-20.71%	-3.37%	-16.03%	0.21%	2.93%
P/E Ratio	42.6x	-6.03x	-18.6x	168x	18.1x	9.8x	9.64x	9.59x
PBR	1.7x	0.88x	0.96x	0.78x	0.73x	0.61x	0.56x	0.56x
PEG	-	0x	0.3x	-2x	0x	0.2x	5.64x	20.48x
Capitalization / Revenue	4.09x	1.85x	1.9x	1.59x	1.39x	1.14x	1.09x	1.13x
EV / Revenue	3.7x	2.42x	2.41x	1.79x	1.63x	1.34x	1.28x	1.36x
EV / EBITDA	30.8x	52.2x	51.5x	12.9x	9.53x	7.62x	6.87x	7.38x
EV / EBIT	60.1x	-61.8x	-86.5x	22.1x	13.1x	10.4x	8.98x	10.2x
EV / FCF	182x	-14.5x	-44.8x	17.7x	15.9x	9.83x	10.2x	8.85x
FCF Yield	0.55%	-6.92%	-2.23%	5.66%	6.3%	10.2%	9.78%	11.3%
Dividend per Share ³	528	-	-	417	876	1,214	987.3	1,240
Rate of return	0.42%	-	-	0.81%	1.82%	2.82%	2.29%	2.88%
EPS ³	2,932	-10,023	-3,120	308	2,665	4,391	4,466	4,487
Distribution rate	18%	-	-	135%	32.9%	27.6%	22.1%	27.6%
Net sales ¹	2,506	2,673	2,501	2,664	2,835	2,893	3,027	2,935
EBITDA ¹	301.6	123.7	117	370	484	508.6	565.2	541.4
EBIT ¹	154.5	-104.5	-69.6	215.6	352.5	371.6	432.2	391.5
Net income ¹	240.2	-906.4	-266.6	28.8	239.3	382.4	357.9	380.9
Net Debt ¹	-959.5	1,511	1,261	538.1	660	566.4	574.5	688.4
Reference price ³	125,000.00	60,400.00	58,100.00	51,700.00	48,250.00	43,050.00	43,050.00	43,050.00
Nbr of stocks (in thousands)	81,935	81,935	81,935	81,935	81,935	77,916	-	-
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	9.8x	1.36x	7.71x	2.82%	2.19B
NETEASE, INC.	13.78x	3.05x	7.93x	2.4%	80.53B
NEXON CO., LTD.	15.24x	1.9x	6.31x	2.67%	10.83B
KRAFTON, INC.	10x	1.76x	5.13x	0.96%	6.68B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD.	12.34x	2.09x	9.66x	6.59%	5.72B
SQUARE ENIX HOLDINGS CO., LTD.	29.89x	2.19x	10.76x	1.66%	5.52B
PERFECT WORLD CO., LTD.	15.44x	2.55x	10.83x	6.52%	3.87B
G-BITS NETWORK TECHNOLOGY (XIAMEN) CO., LTD.	12.24x	2.85x	7.12x	6.23%	3.47B
NC CORPORATION	11.72x	1.38x	6.23x	0.5%	3.29B
KOEI TECMO HOLDINGS CO., LTD.	12.31x	5.01x	12.44x	3.92%	3.08B
Average	14.28x	2.41x	8.41x	3.43%	12.52B
Weighted average by Cap.	14.20x	2.75x	7.97x	2.74%