NEXON GAMES CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 18,200 KRW | +0.22% |
|
-6.14% | +21.50% |
| 2023 | Samsung Electronics to Integrate HDR10+ Gaming Technology into Nexon's Upcoming Game | MT |
| 2023 | South Korean Shares Close Lower as Investors Keep Close Watch on US July Jobs Data | MT |
Valuation
| Fiscal Period: December | 2019 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 216,868 | 825,568 | 956,246 | 1,161,940 | - | - |
| Enterprise Value (EV) 2 | 216.9 | 825.6 | 857.8 | 991.9 | 870.9 | 693.9 |
| P/E ratio | -10.6 x | - | 86.1 x | 44.9 x | 15.4 x | 13.4 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | 6.24 x | 4.95 x | 4.63 x | 3.6 x | 3.24 x |
| EV / Revenue | - | 6.24 x | 4.44 x | 3.95 x | 2.7 x | 1.93 x |
| EV / EBITDA | - | - | 39.8 x | 20.9 x | 8.03 x | 5.69 x |
| EV / FCF | - | - | 25.9 x | 19.1 x | 7.14 x | 3.88 x |
| FCF Yield | - | - | 3.86% | 5.24% | 14% | 25.8% |
| Price to Book | - | - | 3.64 x | 3.82 x | 3.05 x | 2.47 x |
| Nbr of stocks (in thousands) | 28,839 | 63,750 | 63,835 | 63,843 | - | - |
| Reference price 3 | 7,520 | 12,950 | 14,980 | 18,200 | 18,200 | 18,200 |
| Announcement Date | 3/30/20 | 3/13/23 | 2/8/24 | - | - | - |
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 | 251.1 | 322.8 | 359.2 |
| EBITDA 1 | - | - | 21.55 | 47.5 | 108.5 | 122 |
| EBIT 1 | - | - | 12.01 | 37.35 | 97.7 | 111 |
| Operating Margin | - | - | 6.22% | 14.87% | 30.27% | 30.89% |
| Earnings before Tax (EBT) 1 | - | - | 15.74 | 38.25 | 100.9 | 117.2 |
| Net income 1 | -17.07 | 6.048 | 11.29 | 26.7 | 78 | 89.7 |
| Net margin | - | 4.57% | 5.84% | 10.63% | 24.17% | 24.98% |
| EPS 2 | -710.0 | - | 174.0 | 405.5 | 1,185 | 1,362 |
| Free Cash Flow 3 | - | - | 33,089 | 52,000 | 122,000 | 179,000 |
| FCF margin | - | - | 17,120.5% | 20,708.88% | 37,800.15% | 49,839.9% |
| FCF Conversion (EBITDA) | - | - | 153,569.7% | 109,473.68% | 112,442.4% | 146,721.31% |
| FCF Conversion (Net income) | - | - | 292,969.19% | 194,756.55% | 156,410.26% | 199,554.07% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/30/20 | 3/13/23 | 2/8/24 | - | - | - |
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 | 43.45 | 87.45 | 67.6 | 91.9 | 77.3 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 12.72 | 0.182 | 9.551 | -10.44 | 2.469 | -7.35 | 29.45 | 12.75 | 35.4 | 20.5 |
| Operating Margin | 24.38% | 0.42% | 16.91% | -25.32% | 4.69% | -16.92% | 33.68% | 18.86% | 38.52% | 26.52% |
| Earnings before Tax (EBT) 1 | - | -1.538 | 10.76 | -8.537 | 1.883 | -6 | 52.2 | 30.4 | 35.6 | 21 |
| Net income 1 | 11.94 | -3.021 | 7.715 | -5.336 | -0.22 | -6.15 | 23 | 10 | 27.1 | 16 |
| Net margin | 22.88% | -6.96% | 13.66% | -12.95% | -0.42% | -14.15% | 26.3% | 14.79% | 29.49% | 20.7% |
| EPS | - | -47.00 | 119.0 | -83.00 | -3.000 | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 5/11/23 | 8/9/23 | 11/9/23 | 2/8/24 | 5/14/24 | - | - | - | - | - |
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 | 170 | 291 | 468 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 2 | - | - | 33,089 | 52,000 | 122,000 | 179,000 |
| ROE (net income / shareholders' equity) | - | - | 4.52% | 8.95% | 22.6% | 18.4% |
| ROA (Net income/ Total Assets) | - | - | 3.26% | 5.95% | 15.5% | 13.3% |
| Assets 1 | - | - | 346.2 | 448.7 | 503.2 | 674.4 |
| Book Value Per Share 3 | - | - | 4,117 | 4,766 | 5,976 | 7,374 |
| Cash Flow per Share 3 | - | - | 568.0 | 31.00 | 911.0 | 346.0 |
| Capex 1 | - | - | 3.77 | 2 | - | - |
| Capex / Sales | - | - | 1.95% | 0.8% | - | - |
| Announcement Date | 3/30/20 | 3/13/23 | 2/8/24 | - | - | - |
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
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
18,200
KRW
Average target price
22,500
KRW
Spread / Average Target
+23.63%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +21.50% | 846M | |
| -4.43% | 26.66B | |
| -5.06% | 18.16B | |
| +123.81% | 2.56B | |
| -7.23% | 2.22B | |
| +2.45% | 1.3B | |
| -1.44% | 1.27B | |
| -24.87% | 1.16B | |
| +17.43% | 1.14B | |
| -18.09% | 1.04B |
- Stock Market
- Equities
- A225570 Stock
- Financials NEXON Games Co., Ltd.
