Subscribe

Netmarble Corporation (251270.KS)

KRW36,900.00 -1,250.00 (-3.28%)
KR KSC Technology Electronic Gaming & Multimedia
Address G-valley Biz Plaza 152-848
Seoul, KR
CEO Byeonggyu Kim
IPO 2017-05-15
ISIN KR7251270005

Explore sections of this company profile

Description

Netmarble Corporation, alongside its various subsidiaries, primarily focuses on creating and distributing online and mobile video games for audiences in South Korea and around the world. Beyond its core gaming business, the company's operations also extend to sectors such as apparel, financial asset management, property development, and advertising and marketing services. The firm was established in 2000 and is headquartered 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
KRW36,900.00 -1,250.00 (-3.28%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
245.7K
Beta
0.81
Float Shares
22.96M
Free Float %
29.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.60% -13.17% -16.10% -25.96% -24.64% -14.83% -16.44% -27.49% -66.90% -73.95% -73.95%
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
36,900.00
DCF (Unlevered) 135,508.67 +267.2%
DCF (Levered) 198,002.79 +436.6%

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) 76% Bullish
Rating 2026-05 Change
Strong Buy 6 0
Buy 10 0
Hold 3 -1
Sell 1 -1
Strong Sell 1 0
Quality scores
Altman Z-Score
1.64
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
C-
Overall Score
1 / 5
Low
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Electronic Gaming & Multimedia: +4.1%
    +6.4% Q1'26: +4.5% (vs Q1'25)
  • EPS growth Electronic Gaming & Multimedia: +20.0%
    +765.1% Q1'26: +188.8% (vs Q1'25)
  • FCF margin FCF growth · Electronic Gaming & Multimedia: +41.4%
    +6.6% Q1'26: +6.4% (vs Q1'25)
  • EBIT margin Electronic Gaming & Multimedia: +10.3%
    +12.0% Q1'26: +8.1% (vs Q1'25)
  • ROIC Electronic Gaming & Multimedia: +6.6%
    +3.6% Q1'26: +2.6% (vs Q1'25)
  • Share dilution Electronic Gaming & Multimedia: +0.0%
    -3.9% Q1'26: -3.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Electronic Gaming & Multimedia: -1.53×
    3.37× Q1'26: 7.49× (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 (0.93) × ERP
WACC = 69% × Ke + 31% × Kd (4.7%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 135,190.07 Current price: 36,900.00
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 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
21 Rev. Ana.
20 EPS Ana.
Dec 2027
20 Rev. Ana.
19 EPS Ana.
Dec 2028
10 Rev. Ana.
9 EPS Ana.
Revenue
2.42T
est: 2.46T (-1.4%)
2.02T
est: 2.07T (-2.3%)
2.18T
est: 2.22T (-1.8%)
2.48T
est: 2.55T (-2.5%)
2.51T
est: 2.50T (+0.2%)
2.67T
est: 2.68T (-0.1%)
2.50T
est: 2.50T (+0.1%)
2.66T
est: 2.64T (+0.9%)
2.84T
est: 2.78T (+2.0%)
2.98T
2.65T – 3.25T
+7.1% YoY
3.07T
2.68T – 3.47T
+3.2% YoY
3.00T
2.64T – 3.33T
-2.3% YoY
EBITDA
560.14B
est: 263.78B (+112.4%)
321.26B
est: 221.85B (+44.8%)
320.79B
est: 237.80B (+34.9%)
417.45B
est: 273.14B (+52.8%)
328.12B
est: 268.24B (+22.3%)
109.47B
est: 286.86B (-61.8%)
173.52B
est: 268.06B (-35.3%)
338.10B
est: 625.46B (-45.9%)
471.50B
est: 658.40B (-28.4%)
705.01B
627.95B – 769.41B
+7.1% YoY
727.87B
634.89B – 822.04B
+3.2% YoY
710.98B
626.61B – 789.66B
-2.3% YoY
EBIT
484.99B
est: 104.36B (+364.7%)
291.02B
est: 87.77B (+231.6%)
227.17B
est: 94.09B (+141.5%)
305.73B
est: 108.07B (+182.9%)
177.56B
est: 106.13B (+67.3%)
-119.70B
est: 113.49B (-205.5%)
-11.90B
est: 106.06B (-111.2%)
183.72B
est: 563.69B (-67.4%)
340.02B
est: 593.38B (-42.7%)
635.38B
565.94B – 693.43B
+7.1% YoY
655.99B
572.19B – 740.85B
+3.2% YoY
640.77B
564.73B – 711.67B
-2.3% YoY
Net Income
309.81B
est: 387.10B (-20.0%)
189.62B
est: 227.46B (-16.6%)
155.98B
est: 209.20B (-25.4%)
312.95B
est: 285.90B (+9.5%)
240.24B
est: 234.59B (+2.4%)
-819.18B
est: -381.34B (-114.8%)
-255.67B
est: -185.25B (-38.0%)
25.64B
est: 192.36B (-86.7%)
225.03B
est: 300.50B (-25.1%)
342.56B
239.17B – 459.02B
+14.0% YoY
354.26B
247.46B – 590.52B
+3.4% YoY
347.81B
294.16B – 397.85B
-1.8% YoY
SGA
1.47T
est: 1.54T (-4.7%)
1.26T
est: 1.29T (-2.8%)
1.37T
est: 1.39T (-1.4%)
1.56T
est: 1.59T (-2.2%)
1.55T
est: 1.56T (-1.0%)
1.75T
est: 1.67T (+4.5%)
1.62T
est: 1.56T (+3.4%)
1.55T
est: 1.62T (-4.5%)
1.63T
est: 1.71T (-4.6%)
1.83T
1.63T – 2.00T
+7.1% YoY
1.89T
1.65T – 2.13T
+3.2% YoY
1.84T
1.63T – 2.05T
-2.3% YoY
EPS
3,908.00
est: 4,538.53 (-13.9%)
2,230.00
est: 2,666.90 (-16.4%)
1,882.63
est: 2,452.81 (-23.2%)
3,826.59
est: 3,352.07 (+14.2%)
2,932.66
est: 2,750.47 (+6.6%)
-9,998.01
est: -4,471.06 (-123.6%)
-3,120.43
est: -2,172.00 (-43.7%)
313.12
est: 2,347.71 (-86.7%)
2,746.50
est: 3,667.50 (-25.1%)
4,180.83
2,919.01 – 5,602.31
+14.0% YoY
4,323.72
3,020.19 – 7,207.21
+3.4% YoY
4,244.99
3,590.12 – 4,855.62
-1.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 C- 1/5 1/5 1/5 1/5 1/5 4/5 1/5
2026-05-07 B 3/5 1/5 3/5 3/5 2/5 3/5 5/5
2026-05-06 B 3/5 1/5 3/5 3/5 2/5 3/5 5/5
2026-05-04 B 3/5 1/5 3/5 3/5 2/5 3/5 5/5
2026-04-30 B 3/5 1/5 2/5 3/5 2/5 3/5 5/5
2026-04-29 B 3/5 1/5 2/5 3/5 2/5 3/5 5/5
2026-04-28 B 3/5 1/5 2/5 3/5 2/5 3/5 5/5
2026-04-27 B 3/5 1/5 2/5 3/5 2/5 3/5 5/5
2026-04-24 B 3/5 1/5 2/5 3/5 2/5 3/5 5/5
2026-04-23 B 3/5 1/5 2/5 3/5 2/5 3/5 5/5
2026-04-22 B 3/5 1/5 2/5 3/5 2/5 3/5 5/5
2026-04-21 B 3/5 1/5 2/5 3/5 2/5 3/5 5/5
2026-04-20 B 3/5 1/5 2/5 3/5 2/5 3/5 5/5
2026-04-17 B 3/5 1/5 2/5 3/5 2/5 3/5 5/5
2026-04-16 B 3/5 1/5 2/5 3/5 2/5 3/5 5/5
2026-04-15 B 3/5 1/5 2/5 3/5 2/5 3/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
323.13B
OE per share TTM
3,911.56
Owner's Yield
9.12%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
15.8%

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
417.71M
Shares Outstanding
77.94M

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
Jun-hyuk Bang Executive Chairman 1B male
ChanSeok Choi Head of Investment & MD male
Dong Hwan Kim Head of Finance Planning
Byeonggyu Kim Chief Executive Officer & Director
Nicky Kim IR Team Executive
Young-Hoon Paek Chief Business Officer
Gi-Wook Do Chief Financial 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