Subscribe

Ncsoft Corporation (036570.KS)

KRW227,500.00 -13,000.00 (-5.41%)
KR KSC Technology Electronic Gaming & Multimedia
Address 509, Teheran-ro
Seoul, KR
CEO Byeong-Moo Park
IPO 2000-07-12
ISIN KR7036570000

Explore sections of this company profile

Description

Ncsoft Corporation's primary business involves the global development and distribution of online games. In addition to its core gaming operations, the company also maintains interests in other sectors, including call center management, ownership of a professional baseball team, and the creation of various media content. The company was founded in 1997 and its headquarters are located in Seoul, South Korea.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
KRW227,500.00 -13,000.00 (-5.41%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
152.1K
Beta
0.90
Float Shares
16.99M
Free Float %
87.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.54% +8.40% +11.67% +30.90% +19.87% +28.18% +75.08% -23.97% -66.61% +15.38% +848.18%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
227,500.00
DCF (Unlevered) 79,525.84 -65.0%
DCF (Levered) 50,779.05 -77.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 80% Bullish
Rating 2026-05 Change
Strong Buy 9 0
Buy 11 0
Hold 4 -2
Sell 0 0
Strong Sell 1 0
Quality scores
Altman Z-Score
5.44
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Electronic Gaming & Multimedia: +4.1%
    -4.5% Q1'26: +54.7% (vs Q1'25)
  • EPS growth Electronic Gaming & Multimedia: +20.0%
    +278.1% Q1'26: +254.8% (vs Q1'25)
  • FCF margin FCF growth · Electronic Gaming & Multimedia: +41.4%
    -7.8% Q1'26: +0.6% (vs Q1'25)
  • EBIT margin Electronic Gaming & Multimedia: +10.3%
    +0.5% Q1'26: +20.3% (vs Q1'25)
  • ROIC Electronic Gaming & Multimedia: +6.6%
    +0.4% Q1'26: +21.4% (vs Q1'25)
  • Share dilution Electronic Gaming & Multimedia: +0.0%
    -2.7% Q1'26: +13.8% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Electronic Gaming & Multimedia: -1.53×
    3.44× Q1'26: 0.79× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.90) × ERP
WACC = 93% × Ke + 7% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 79,074.41 Current price: 227,500.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
13 Rev. Ana.
12 EPS Ana.
Dec 2027
12 Rev. Ana.
11 EPS Ana.
Dec 2028
6 Rev. Ana.
5 EPS Ana.
Revenue
838.30B
est: 841.48B (-0.4%)
983.56B
est: 946.92B (+3.9%)
1.76T
est: 1.78T (-1.1%)
1.72T
est: 1.72T (-0.4%)
1.70T
est: 1.70T (+0.1%)
2.42T
est: 2.40T (+0.7%)
2.31T
est: 2.34T (-1.3%)
2.57T
est: 2.59T (-0.6%)
1.78T
est: 1.78T (+0.1%)
1.58T
est: 1.59T (-0.5%)
1.51T
est: 1.53T (-1.5%)
2.54T
2.41T – 2.84T
+66.0% YoY
2.85T
2.34T – 3.38T
+12.2% YoY
3.18T
2.80T – 3.66T
+11.5% YoY
EBITDA
272.45B
est: 208.63B (+30.6%)
381.42B
est: 234.77B (+62.5%)
643.50B
est: 440.68B (+46.0%)
663.28B
est: 426.85B (+55.4%)
554.70B
est: 421.42B (+31.6%)
871.16B
est: 594.93B (+46.4%)
593.99B
est: 579.95B (+2.4%)
732.59B
est: 641.58B (+14.2%)
328.67B
est: 440.67B (-25.4%)
240.36B
est: 300.83B (-20.1%)
103.71B
est: 290.05B (-64.2%)
481.47B
456.81B – 537.58B
+66.0% YoY
540.41B
442.73B – 641.21B
+12.2% YoY
602.45B
531.73B – 694.19B
+11.5% YoY
EBIT
239.54B
est: 168.95B (+41.8%)
349.05B
est: 190.12B (+83.6%)
613.50B
est: 356.87B (+71.9%)
640.68B
est: 345.67B (+85.3%)
509.14B
est: 341.27B (+49.2%)
811.61B
est: 481.79B (+68.5%)
506.53B
est: 469.66B (+7.9%)
626.66B
est: 519.56B (+20.6%)
216.79B
est: 356.86B (-39.3%)
126.77B
est: 213.70B (-40.7%)
8.12B
est: 206.04B (-96.1%)
342.02B
324.51B – 381.88B
+66.0% YoY
383.89B
314.50B – 455.50B
+12.2% YoY
427.96B
377.72B – 493.13B
+11.5% YoY
Net Income
165.39B
est: 173.16B (-4.5%)
272.27B
est: 241.78B (+12.6%)
440.97B
est: 444.26B (-0.7%)
418.19B
est: 417.99B (+0.0%)
358.17B
est: 406.82B (-12.0%)
587.40B
est: 583.30B (+0.7%)
396.89B
est: 400.83B (-1.0%)
435.71B
est: 512.10B (-14.9%)
212.14B
est: 194.42B (+9.1%)
94.22B
est: 33.59B (+180.4%)
347.42B
est: 306.70B (+13.3%)
343.46B
279.97B – 461.42B
+12.0% YoY
378.40B
239.91B – 583.64B
+10.2% YoY
401.99B
340.64B – 481.57B
+6.2% YoY
SGA
90.63B
est: 310.82B (-70.8%)
104.99B
est: 349.76B (-70.0%)
447.49B
est: 656.52B (-31.8%)
439.47B
est: 635.92B (-30.9%)
526.22B
est: 627.84B (-16.2%)
735.60B
est: 886.34B (-17.0%)
904.86B
est: 864.03B (+4.7%)
970.85B
est: 955.83B (+1.6%)
663.03B
est: 656.51B (+1.0%)
631.96B
est: 610.99B (+3.4%)
576.90B
est: 589.10B (-2.1%)
977.87B
927.79B – 1.09T
+66.0% YoY
1.10T
899.18B – 1.30T
+12.2% YoY
1.22T
1.08T – 1.41T
+11.5% YoY
EPS
7,633.00
est: 8,689.09 (-12.2%)
12,783.00
est: 12,132.24 (+5.4%)
20,756.00
est: 22,292.10 (-6.9%)
19,831.00
est: 20,973.79 (-5.4%)
17,386.00
est: 20,413.58 (-14.8%)
28,504.00
est: 29,269.15 (-2.6%)
19,317.00
est: 20,113.02 (-4.0%)
21,455.00
est: 25,696.01 (-16.5%)
10,446.00
est: 9,755.58 (+7.1%)
4,727.53
est: 1,732.40 (+172.9%)
17,875.00
est: 15,815.90 (+13.0%)
17,711.64
14,437.22 – 23,794.34
+12.0% YoY
19,513.33
12,371.73 – 30,096.76
+10.2% YoY
20,729.51
17,566.05 – 24,833.41
+6.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-05-11 A 4/5 3/5 4/5 5/5 3/5 4/5 4/5
2026-05-08 A 4/5 3/5 4/5 4/5 3/5 4/5 4/5
2026-05-07 A 4/5 3/5 4/5 4/5 3/5 4/5 4/5
2026-05-06 A 4/5 3/5 4/5 4/5 3/5 4/5 4/5
2026-05-04 A 4/5 3/5 4/5 4/5 3/5 4/5 4/5
2026-04-30 A- 4/5 3/5 3/5 4/5 3/5 4/5 4/5
2026-04-29 A- 4/5 3/5 3/5 4/5 3/5 4/5 4/5
2026-04-28 A- 4/5 3/5 3/5 4/5 3/5 4/5 4/5
2026-04-27 A- 4/5 2/5 3/5 4/5 3/5 4/5 4/5
2026-04-24 A- 4/5 2/5 3/5 4/5 3/5 4/5 4/5
2026-04-23 B+ 3/5 2/5 3/5 4/5 2/5 4/5 4/5
2026-04-22 B+ 3/5 2/5 3/5 4/5 2/5 4/5 4/5
2026-04-21 B+ 3/5 2/5 3/5 4/5 2/5 4/5 4/5
2026-04-20 B+ 3/5 2/5 3/5 4/5 2/5 4/5 4/5
2026-04-17 B+ 3/5 2/5 3/5 4/5 2/5 4/5 4/5
2026-04-16 B+ 3/5 2/5 3/5 4/5 2/5 4/5 4/5
2026-04-15 B+ 3/5 2/5 3/5 4/5 2/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
29.10B
OE per share TTM
1,501.11
Owner's Yield
0.60%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
39.2%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
1.71M
Shares Outstanding
19.39M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Byeong-Moo Park Executive Director & Chief Executive Officer male
Chris Corry Chief Development Officer male
Jeonghee Jin Chief Executive Officer of America Division
Songyee Yoon President female
Sun-Hwa Park Head of Investor Relations
Won Jun Hong Chief Financial Officer male
Wonki Lim Chief Business Management Officer
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits