First Time Loading...
N

Nexon Co Ltd
TSE:3659

Watchlist Manager
Nexon Co Ltd
TSE:3659
Watchlist
Price: 2 332 JPY -4.21%
Updated: Apr 19, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

423.4B
+0.8%
Revenue
Growth Rates:
1 Year
+20%
3 Years
+44%
5 Years
+67%
7 Years
+131%
10 Years
+173%
134.7B
-5%
Operating Income
Growth Rates:
1 Year
+24%
3 Years
+11%
5 Years
+23%
7 Years
+94%
10 Years
+166%
70.6B
-32%
Net Income
Growth Rates:
1 Year
-30%
3 Years
+26%
5 Years
-34%
7 Years
+251%
10 Years
+134%

Earnings Waterfall
Nexon Co Ltd

Revenue
423.4B JPY
Cost of Revenue
-137.9B JPY
Gross Profit
285.4B JPY
Operating Expenses
-150.7B JPY
Operating Income
134.7B JPY
Other Expenses
-64.1B JPY
Net Income
70.6B JPY

Income Statement
Nexon Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
155 338
N/A
158 465
+2%
158 735
+0%
164 465
+4%
172 930
+5%
177 411
+3%
183 181
+3%
187 379
+2%
190 263
+2%
195 788
+3%
191 247
-2%
185 691
-3%
183 128
-1%
200 423
+9%
209 364
+4%
225 507
+8%
234 929
+4%
250 651
+7%
251 381
+0%
260 315
+4%
253 721
-3%
256 284
+1%
262 355
+2%
245 380
-6%
248 542
+1%
238 227
-4%
248 828
+4%
275 883
+11%
293 024
+6%
298 575
+2%
290 118
-3%
286 596
-1%
274 462
-4%
277 183
+1%
305 296
+10%
326 869
+7%
353 714
+8%
386 767
+9%
397 081
+3%
419 874
+6%
423 356
+1%
Gross Profit
Cost of Revenue
(34 150)
(36 568)
(38 674)
(42 176)
(44 335)
(46 688)
(47 941)
(47 762)
(49 701)
(50 174)
(49 557)
(48 247)
(48 131)
(49 823)
(51 932)
(55 643)
(56 656)
(56 226)
(56 777)
(56 804)
(57 553)
(59 116)
(61 036)
(60 236)
(59 586)
(59 029)
(58 548)
(63 634)
(69 009)
(72 365)
(74 493)
(73 966)
(72 121)
(75 346)
(83 610)
(93 002)
(105 778)
(118 087)
(125 925)
(133 702)
(137 938)
Gross Profit
121 188
N/A
121 897
+1%
120 061
-2%
122 289
+2%
128 595
+5%
130 723
+2%
135 240
+3%
139 617
+3%
140 562
+1%
145 614
+4%
141 690
-3%
137 444
-3%
134 997
-2%
150 600
+12%
157 432
+5%
169 864
+8%
178 273
+5%
194 425
+9%
194 604
+0%
203 511
+5%
196 168
-4%
197 168
+1%
201 319
+2%
185 144
-8%
188 956
+2%
179 198
-5%
190 280
+6%
212 249
+12%
224 015
+6%
226 210
+1%
215 625
-5%
212 630
-1%
202 341
-5%
201 837
0%
221 686
+10%
233 867
+5%
247 936
+6%
268 680
+8%
271 156
+1%
286 172
+6%
285 418
0%
Operating Income
Operating Expenses
(70 483)
(70 737)
(72 364)
(75 705)
(68 221)
(84 166)
(87 325)
(88 390)
(72 658)
(101 840)
(95 857)
(93 755)
(65 448)
(73 880)
(77 813)
(83 833)
(74 699)
(88 954)
(89 399)
(97 298)
(86 276)
(100 936)
(108 112)
(91 230)
(77 058)
(95 731)
(93 089)
(111 870)
(102 519)
(112 982)
(113 699)
(108 476)
(108 054)
(115 097)
(127 671)
(138 163)
(138 871)
(147 229)
(144 775)
(145 005)
(150 673)
Selling, General & Administrative
(59 575)
(59 087)
(61 930)
(65 018)
(51 303)
(70 521)
(73 318)
(74 186)
(57 552)
(73 848)
(68 465)
(66 558)
(55 296)
(67 096)
(69 542)
(73 014)
(63 883)
(79 264)
(83 178)
(87 069)
(75 949)
(90 381)
(91 997)
(87 461)
(66 254)
(83 676)
(84 420)
(94 890)
(81 914)
(109 414)
(110 440)
(108 248)
(82 050)
(112 648)
(123 022)
(132 083)
(109 620)
(141 705)
(141 666)
(142 858)
(147 740)
Research & Development
0
0
0
0
(5 831)
0
0
0
(7 233)
0
0
0
(7 351)
0
0
0
(8 071)
0
0
0
(10 462)
0
0
0
(14 895)
0
0
0
(16 545)
0
0
0
(20 996)
0
0
0
(25 930)
0
0
0
0
Depreciation & Amortization
0
0
0
0
(11 466)
0
0
0
(9 427)
0
0
0
(3 563)
0
0
0
(3 134)
0
0
0
(3 389)
0
0
0
(3 968)
0
0
0
(5 252)
0
0
0
(5 444)
0
0
0
(3 747)
0
0
0
0
Other Operating Expenses
(10 908)
(11 650)
(10 434)
(10 687)
379
(13 645)
(14 007)
(14 204)
1 554
(27 992)
(27 392)
(27 197)
762
(6 784)
(8 271)
(10 819)
389
(9 690)
(6 221)
(10 229)
3 524
(10 555)
(16 115)
(3 769)
8 059
(12 055)
(8 669)
(16 980)
1 192
(3 568)
(3 259)
(228)
436
(2 449)
(4 649)
(6 080)
426
(5 524)
(3 109)
(2 147)
(2 933)
Operating Income
50 705
N/A
51 160
+1%
47 697
-7%
46 584
-2%
60 374
+30%
46 557
-23%
47 915
+3%
51 227
+7%
67 904
+33%
43 774
-36%
45 833
+5%
43 689
-5%
69 549
+59%
76 720
+10%
79 619
+4%
86 031
+8%
103 574
+20%
105 471
+2%
105 205
0%
106 213
+1%
109 892
+3%
96 232
-12%
93 207
-3%
93 914
+1%
111 898
+19%
83 467
-25%
97 191
+16%
100 379
+3%
121 496
+21%
113 228
-7%
101 926
-10%
104 154
+2%
94 287
-9%
86 740
-8%
94 015
+8%
95 704
+2%
109 065
+14%
121 451
+11%
126 381
+4%
141 167
+12%
134 745
-5%
Pre-Tax Income
Interest Income Expense
(2 057)
(3 332)
(6 808)
245
7 908
9 028
13 977
13 362
7 218
(2 457)
(8 242)
(18 413)
6 483
(2 558)
6 619
14 660
(20 976)
(7 158)
4 822
3 794
20 173
29 674
21 153
38 458
28 838
38 678
27 549
4 642
(9 061)
(3 471)
1 547
23 062
41 470
43 608
64 971
74 117
49 333
36 752
27 154
8 570
29 356
Non-Reccuring Items
0
0
0
0
(15 611)
0
0
0
(5 614)
0
0
0
(28 888)
0
0
0
(12 717)
0
0
0
(12 546)
0
0
0
(18 588)
0
0
0
(4 075)
0
(4 499)
(2 785)
103
(1 250)
(2 085)
(3 312)
(18 529)
(2 976)
2 821
1 512
(38 172)
Total Other Income
0
0
0
0
0
0
0
0
(1 502)
0
0
0
(21)
0
0
0
114
0
0
0
(75)
0
0
0
(180)
0
0
0
(189)
0
0
0
(388)
0
0
0
656
0
0
0
0
Pre-Tax Income
48 648
N/A
47 828
-2%
40 889
-15%
46 829
+15%
52 671
+12%
55 585
+6%
61 892
+11%
64 589
+4%
68 006
+5%
41 317
-39%
37 591
-9%
25 276
-33%
47 123
+86%
74 162
+57%
86 238
+16%
100 691
+17%
69 995
-30%
98 313
+40%
110 027
+12%
110 007
0%
117 444
+7%
125 906
+7%
114 360
-9%
132 372
+16%
121 968
-8%
122 145
+0%
124 740
+2%
105 021
-16%
108 171
+3%
109 757
+1%
98 974
-10%
124 431
+26%
135 472
+9%
129 098
-5%
156 901
+22%
166 509
+6%
140 525
-16%
155 227
+10%
156 356
+1%
151 249
-3%
125 929
-17%
Net Income
Tax Provision
(18 343)
(16 551)
(16 765)
(17 185)
(23 250)
(23 639)
(21 002)
(18 109)
(12 405)
(10 642)
(12 452)
(11 570)
(26 602)
(27 750)
(28 101)
(30 725)
(13 478)
(15 103)
(14 103)
(14 104)
(14 467)
(16 627)
(18 602)
(17 216)
(8 732)
(11 962)
(13 513)
(16 646)
(52 682)
(58 289)
(58 511)
(62 459)
(22 406)
(21 646)
(33 565)
(37 631)
(40 535)
(42 090)
(43 182)
(45 813)
(54 845)
Income from Continuing Operations
30 305
31 277
24 124
29 644
29 421
31 946
40 890
46 480
55 601
30 675
25 139
13 706
20 521
46 412
58 137
69 966
56 517
83 210
95 924
95 903
102 977
109 279
95 758
115 156
113 236
110 183
111 227
88 375
55 489
51 468
40 463
61 972
113 066
107 452
123 336
128 878
99 990
113 137
113 174
105 436
71 084
Income to Minority Interest
(173)
(151)
(278)
(267)
(105)
(235)
(254)
(245)
(469)
(354)
(264)
(380)
(388)
(101)
58
200
233
249
335
3 055
4 695
5 178
5 596
3 737
2 428
1 992
1 566
904
731
875
1 074
1 137
1 822
1 663
1 529
1 388
349
(268)
(474)
(872)
(475)
Net Income (Common)
30 132
N/A
31 126
+3%
23 846
-23%
29 377
+23%
29 316
0%
31 711
+8%
40 636
+28%
46 235
+14%
55 132
+19%
30 321
-45%
24 875
-18%
13 326
-46%
20 133
+51%
46 311
+130%
58 195
+26%
70 166
+21%
56 750
-19%
83 459
+47%
96 259
+15%
98 958
+3%
107 672
+9%
114 457
+6%
101 354
-11%
118 893
+17%
115 664
-3%
112 175
-3%
112 793
+1%
89 279
-21%
56 220
-37%
52 343
-7%
41 537
-21%
63 109
+52%
114 888
+82%
109 115
-5%
124 865
+14%
130 266
+4%
100 339
-23%
112 869
+12%
112 700
0%
104 564
-7%
70 609
-32%
EPS (Diluted)
34.31
N/A
34.93
+2%
26.82
-23%
33.53
+25%
33.17
-1%
35.86
+8%
45.81
+28%
52.3
+14%
62.34
+19%
34.89
-44%
28.01
-20%
15.04
-46%
22.7
+51%
52.26
+130%
65.38
+25%
78.22
+20%
63.46
-19%
92.83
+46%
107.67
+16%
109.88
+2%
119.65
+9%
126.83
+6%
112.26
-11%
131.43
+17%
128.35
-2%
126.47
-1%
126.51
+0%
99.67
-21%
62.89
-37%
58.1
-8%
46.11
-21%
70.02
+52%
127.26
+82%
122.14
-4%
140.77
+15%
149.44
+6%
113.81
-24%
130.65
+15%
131.34
+1%
122.09
-7%
82.88
-32%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 129,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.