Nexon Co Ltd Intrinsic Valuation and Fundamental Analysis - Nexon Co Ltd - Alpha Spread
N

Nexon Co Ltd
TSE:3659

Watchlist Manager
Nexon Co Ltd
TSE:3659
Watchlist
Price: 2 730 JPY -2.85% Market Closed
Market Cap: 2.3T JPY
Have any thoughts about
Nexon Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Nexon Co Ltd stock under the Base Case scenario is 2 893.81 JPY. Compared to the current market price of 2 730 JPY, Nexon Co Ltd is Undervalued by 6%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
2 893.81 JPY
Undervaluation 6%
Intrinsic Value
Price
N
Worst Case
Base Case
Best Case
How do you feel about Nexon Co Ltd?
Bearish
Neutral
Bullish

Valuation Backtest
Nexon Co Ltd

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

Run backtest to discover the historical profit from buying and selling Nexon Co Ltd based on its intrinsic value.

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

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

Fundamental Analysis

AI Assistant
AI Assistant
Ask me anything about Nexon Co Ltd

Provide an overview of the primary business activities
of Nexon Co Ltd.

What unique competitive advantages
does Nexon Co Ltd hold over its rivals?

What risks and challenges
does Nexon Co Ltd face in the near future?

Summarize the latest earnings call
of Nexon Co Ltd.

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

Show all valuation multiples
for Nexon Co Ltd.

Provide P/S
for Nexon Co Ltd.

Provide P/E
for Nexon Co Ltd.

Provide P/OCF
for Nexon Co Ltd.

Provide P/FCFE
for Nexon Co Ltd.

Provide P/B
for Nexon Co Ltd.

Provide EV/S
for Nexon Co Ltd.

Provide EV/GP
for Nexon Co Ltd.

Provide EV/EBITDA
for Nexon Co Ltd.

Provide EV/EBIT
for Nexon Co Ltd.

Provide EV/OCF
for Nexon Co Ltd.

Provide EV/FCFF
for Nexon Co Ltd.

Provide EV/IC
for Nexon Co Ltd.

Show me price targets
for Nexon Co Ltd made by professional analysts.

What are the Revenue projections
for Nexon Co Ltd?

How accurate were the past Revenue estimates
for Nexon Co Ltd?

What are the Net Income projections
for Nexon Co Ltd?

How accurate were the past Net Income estimates
for Nexon Co Ltd?

What are the EPS projections
for Nexon Co Ltd?

How accurate were the past EPS estimates
for Nexon Co Ltd?

What are the EBIT projections
for Nexon Co Ltd?

How accurate were the past EBIT estimates
for Nexon Co Ltd?

Compare the revenue forecasts
for Nexon Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Nexon Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Nexon Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Nexon Co Ltd compared to its peers.

Compare the P/E ratios
of Nexon Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Nexon Co Ltd with its peers.

Analyze the financial leverage
of Nexon Co Ltd compared to its main competitors.

Show all profitability ratios
for Nexon Co Ltd.

Provide ROE
for Nexon Co Ltd.

Provide ROA
for Nexon Co Ltd.

Provide ROIC
for Nexon Co Ltd.

Provide ROCE
for Nexon Co Ltd.

Provide Gross Margin
for Nexon Co Ltd.

Provide Operating Margin
for Nexon Co Ltd.

Provide Net Margin
for Nexon Co Ltd.

Provide FCF Margin
for Nexon Co Ltd.

Show all solvency ratios
for Nexon Co Ltd.

Provide D/E Ratio
for Nexon Co Ltd.

Provide D/A Ratio
for Nexon Co Ltd.

Provide Interest Coverage Ratio
for Nexon Co Ltd.

Provide Altman Z-Score Ratio
for Nexon Co Ltd.

Provide Quick Ratio
for Nexon Co Ltd.

Provide Current Ratio
for Nexon Co Ltd.

Provide Cash Ratio
for Nexon Co Ltd.

What is the historical Revenue growth
over the last 5 years for Nexon Co Ltd?

What is the historical Net Income growth
over the last 5 years for Nexon Co Ltd?

What is the current Free Cash Flow
of Nexon Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Nexon Co Ltd.

Business Breakdown

Nexon Co. Ltd., a pioneering force in the gaming industry, has carved a notable niche in the global market by fusing creativity with technological innovation. Founded in 1994 in South Korea, the company initially gained acclaim for its flagship title, "MapleStory," which epitomizes its mastery in creating immersive experiences that appeal to diverse gamer demographics. With a portfolio that includes massively multiplayer online games (MMOs) and mobile titles, Nexon has not only expanded its strategic footprint across Asia but has also made significant inroads into the North American and European markets. The company’s commitment to delivering high-quality, engaging content has established it...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Nexon Co Ltd

Current Assets 760.5B
Cash & Short-Term Investments 661.3B
Receivables 83.3B
Other Current Assets 16B
Non-Current Assets 491.2B
Long-Term Investments 302.6B
PP&E 67.2B
Intangibles 73B
Other Non-Current Assets 48.4B
Current Liabilities 100B
Accounts Payable 20B
Other Current Liabilities 80B
Non-Current Liabilities 134.2B
Long-Term Debt 35.7B
Other Non-Current Liabilities 98.5B
Efficiency

Earnings Waterfall
Nexon Co Ltd

Revenue
435.7B JPY
Cost of Revenue
-155.6B JPY
Gross Profit
280.1B JPY
Operating Expenses
-154.9B JPY
Operating Income
125.2B JPY
Other Expenses
-56.2B JPY
Net Income
69.1B JPY

Free Cash Flow Analysis
Nexon Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

NEXON reported a stronger-than-expected performance for Q1, with revenues at JPY 108.4 billion, largely due to the success of FC ONLINE, FC MOBILE, and Blue Archive. Operating income hit JPY 29.1 billion, while net income reached JPY 35.9 billion. The company plans to launch Dungeon&Fighter Mobile in China on May 21, anticipating it will significantly boost revenue and player engagement. Q2 revenue guidance ranges from JPY 92.3 billion to JPY 104.7 billion, expecting challenges from PC Dungeon&Fighter in China but confident in new titles and content strategies across key franchises.

What is Earnings Call?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Nexon Co Ltd's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

66/100
Profitability
Score

Nexon Co Ltd's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Nexon Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
99/100
Solvency
Score

Nexon Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Nexon Co Ltd

Wall Street analysts forecast Nexon Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Nexon Co Ltd is 3 880.46 JPY with a low forecast of 2 525 JPY and a high forecast of 5 775 JPY.

Lowest
Price Target
2 525 JPY
8% Downside
Average
Price Target
3 880.46 JPY
42% Upside
Highest
Price Target
5 775 JPY
112% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Nexon Co Ltd?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for Nexon Co Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Want to learn more about Nexon Co Ltd dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

Price
Nexon Co Ltd

1M 1M
-14%
6M 6M
+9%
1Y 1Y
-6%
3Y 3Y
+17%
5Y 5Y
+99%
10Y 10Y
+538%
Annual Price Range
2 730
52w Low
2 274.5
52w High
3 409
Price Metrics
Average Annual Return 31.37%
Standard Deviation of Annual Returns 61%
Max Drawdown -55%
Shares Statistics
Market Capitalization 2.3T JPY
Shares Outstanding 843 754 035
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Nexon Co Ltd

Country

Japan

Industry

Media

Market Cap

2.3T JPY

Dividend Yield

0.46%

Description

NEXON Co., Ltd. engages in the development of free to play online and mobile games. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 6,683 full-time employees. The company went IPO on 2011-12-14. The firm operates through five business segments: Japan, Korea, China, North America, and Other. Business divisions are mainly classified into PC online and mobile business. The PC online business is mainly engaged in the production, development and distribution of PC online games. In addition, the Company also provides consulting services related to PC online game distribution, in-game advertising, and merchandising services. The mobile business develops and distributes mobile games played on smartphones, tablets. The business model used by the Company for PC online games and mobile games can be divided into three types: in-house distribution model, licensing model, and licensed distribution model.

Contact

TOKYO-TO
Minato-ku
6F, Ark Hills South Tower, 1-4-5, Roppongi
company.nexon.co.jp

IPO

2011-12-14

Employees

6 683

Officers

See Also

Discover More
What is the Intrinsic Value of one Nexon Co Ltd stock?

The intrinsic value of one Nexon Co Ltd stock under the Base Case scenario is 2 893.81 JPY.

Is Nexon Co Ltd stock undervalued or overvalued?

Compared to the current market price of 2 730 JPY, Nexon Co Ltd is Undervalued by 6%.

Back to Top