First Time Loading...

Netmarble Corp
KRX:251270

Watchlist Manager
Netmarble Corp Logo
Netmarble Corp
KRX:251270
Watchlist
Price: 53 300 KRW 0.38% Market Closed
Updated: Apr 27, 2024

Intrinsic Value

Netmarble Corp. develops and publishes online games. [ Read More ]

The intrinsic value of one Netmarble Corp stock under the Base Case scenario is 60 807.6 KRW. Compared to the current market price of 53 300 KRW, Netmarble Corp is Undervalued by 12%.

Key Points:
Intrinsic Value
Base Case
60 807.6 KRW
Undervaluation 12%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Netmarble Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Netmarble Corp stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Netmarble Corp

Provide an overview of the primary business activities
of Netmarble Corp.

What unique competitive advantages
does Netmarble Corp hold over its rivals?

What risks and challenges
does Netmarble Corp face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Netmarble Corp.

Provide P/S
for Netmarble Corp.

Provide P/E
for Netmarble Corp.

Provide P/OCF
for Netmarble Corp.

Provide P/FCFE
for Netmarble Corp.

Provide P/B
for Netmarble Corp.

Provide EV/S
for Netmarble Corp.

Provide EV/GP
for Netmarble Corp.

Provide EV/EBITDA
for Netmarble Corp.

Provide EV/EBIT
for Netmarble Corp.

Provide EV/OCF
for Netmarble Corp.

Provide EV/FCFF
for Netmarble Corp.

Provide EV/IC
for Netmarble Corp.

Show me price targets
for Netmarble Corp made by professional analysts.

What are the Revenue projections
for Netmarble Corp?

How accurate were the past Revenue estimates
for Netmarble Corp?

What are the Net Income projections
for Netmarble Corp?

How accurate were the past Net Income estimates
for Netmarble Corp?

What are the EPS projections
for Netmarble Corp?

How accurate were the past EPS estimates
for Netmarble Corp?

What are the EBIT projections
for Netmarble Corp?

How accurate were the past EBIT estimates
for Netmarble Corp?

Compare the revenue forecasts
for Netmarble Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Netmarble Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Netmarble Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Netmarble Corp compared to its peers.

Compare the P/E ratios
of Netmarble Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Netmarble Corp with its peers.

Analyze the financial leverage
of Netmarble Corp compared to its main competitors.

Show all profitability ratios
for Netmarble Corp.

Provide ROE
for Netmarble Corp.

Provide ROA
for Netmarble Corp.

Provide ROIC
for Netmarble Corp.

Provide ROCE
for Netmarble Corp.

Provide Gross Margin
for Netmarble Corp.

Provide Operating Margin
for Netmarble Corp.

Provide Net Margin
for Netmarble Corp.

Provide FCF Margin
for Netmarble Corp.

Show all solvency ratios
for Netmarble Corp.

Provide D/E Ratio
for Netmarble Corp.

Provide D/A Ratio
for Netmarble Corp.

Provide Interest Coverage Ratio
for Netmarble Corp.

Provide Altman Z-Score Ratio
for Netmarble Corp.

Provide Quick Ratio
for Netmarble Corp.

Provide Current Ratio
for Netmarble Corp.

Provide Cash Ratio
for Netmarble Corp.

What is the historical Revenue growth
over the last 5 years for Netmarble Corp?

What is the historical Net Income growth
over the last 5 years for Netmarble Corp?

What is the current Free Cash Flow
of Netmarble Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Netmarble Corp.

Financials

Balance Sheet Decomposition
Netmarble Corp

Current Assets 905.8B
Cash & Short-Term Investments 507.6B
Receivables 292.6B
Other Current Assets 105.6B
Non-Current Assets 7T
Long-Term Investments 3.2T
PP&E 420.2B
Intangibles 3.2T
Other Non-Current Assets 124.1B
Current Liabilities 1.9T
Accounts Payable 32.2B
Accrued Liabilities 111.7B
Short-Term Debt 1.3T
Other Current Liabilities 450.3B
Non-Current Liabilities 1T
Long-Term Debt 443.3B
Other Non-Current Liabilities 587.4B
Efficiency

Earnings Waterfall
Netmarble Corp

Revenue
2.5T KRW
Operating Expenses
-2.6T KRW
Operating Income
-68.5B KRW
Other Expenses
-187.2B KRW
Net Income
-255.7B KRW

Free Cash Flow Analysis
Netmarble Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

Netmarble Corp's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

Positive Revenue Growth Forecast
Positive 3-Years Revenue Growth
Negative 1-Year Revenue Growth
Declining ROIC
35/100
Profitability
Score

Netmarble Corp's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Netmarble Corp's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Positive Net Debt
Short-Term Solvency
36/100
Solvency
Score

Netmarble Corp's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Netmarble Corp

Wall Street analysts forecast Netmarble Corp stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Netmarble Corp is 61 230 KRW with a low forecast of 31 310 KRW and a high forecast of 84 000 KRW.

Lowest
Price Target
31 310 KRW
41% Downside
Average
Price Target
61 230 KRW
15% Upside
Highest
Price Target
84 000 KRW
58% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Netmarble Corp

1M 1M
-18%
6M 6M
+40%
1Y 1Y
-17%
3Y 3Y
-61%
5Y 5Y
-57%
10Y 10Y
-66%
Annual Price Range
53 300
52w Low
37 200
52w High
68 000
Price Metrics
Average Annual Return -10.22%
Standard Deviation of Annual Returns 43.36%
Max Drawdown -81%
Shares Statistics
Market Capitalization 4.4T KRW
Shares Outstanding 81 934 600
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Netmarble Corp Logo
Netmarble Corp

Country

Korea

Industry

Media

Market Cap

4.4T KRW

Dividend Yield

0%

Description

Netmarble Corp. develops and publishes online games. The company is headquartered in Seoul, Seoul. The company went IPO on 2017-05-12. The firm has developed games, including Seven Knights, Modoo, Cookie Jam, Lineage 2 Revolution, Marvel Future Fight, Panda Pop, MaguMagu and others. The company also involves in the real estate leasing business. The firm sells its products in domestic and overseas markets such as China, the United States, Turkey, Thailand and Indonesia.

Contact

SEOUL
Seoul
G-Tower, 38, Digital-ro 26-gil, Guro-gu
+8215885180
http://company.netmarble.com/

IPO

2017-05-12

Employees

-

Officers

Executive Chairman
Mr. Jun-hyuk Bang
Co-CEO, Chief Business Officer & Executive Director
Mr. Young-Sig Kwon
CEO, Chief Management Strategy Officer & Executive Director
Gi Uk Do
Head of Investment & MD
Mr. ChanSeok Choi
Chief Business Officer
Young-Hoon Paek
IR Team Executive
Nicky Kim

See Also

Discover More
What is the Intrinsic Value of one Netmarble Corp stock?

The intrinsic value of one Netmarble Corp stock under the Base Case scenario is 60 807.6 KRW.

Is Netmarble Corp stock undervalued or overvalued?

Compared to the current market price of 53 300 KRW, Netmarble Corp is Undervalued by 12%.