Subscribe

NEXON Co., Ltd. (3659.T)

JPY2,261.50 +0.50 (+0.02%)
JP JPX Technology Electronic Gaming & Multimedia
Address Ark Hills South Tower 106-0032
Tokyo, JP
CEO Junghun Lee
IPO 2011-12-14
ISIN JP3758190007

Explore sections of this company profile

Also trades on Other OTC · NEXOF (USD) Other OTC · NEXOY (USD) Tokyo Stock Exchange · 3659.T (JPY)
Description

NEXON Co., Ltd. is a prominent entity involved in the creation, development, and ongoing management of online games for both personal computers and mobile devices. Its global operations are structured across five distinct geographical segments: Japan, Korea, China, North America, and various other territories. Among its celebrated online PC game offerings are popular titles such as MapleStory, Dungeon & Fighter, and EA SPORTS FIFA ONLINE 4. This firm extends its reach by providing around 60 online game titles to a vast audience across 190 nations worldwide. Established in 1994, NEXON Co., Ltd. maintains its principal offices in Tokyo, Japan, having formally adopted its current name in April 2009, previously being known as NEXON Japan Co., Ltd.

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
JPY2,261.50 +0.50 (+0.02%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
0.50
Float Shares
381.15M
Free Float %
48.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.11% -17.46% -19.92% -29.63% -38.53% -43.82% -11.70% -25.65% -15.99% +149.08% +253.62%
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
2,261.50
DCF (Unlevered) 3,180.25 +40.6%
DCF (Levered) 4,719.65 +108.7%

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) 50% Bullish
Rating 2026-05 Change
Strong Buy 3 0
Buy 6 0
Hold 8 -1
Sell 0 0
Strong Sell 1 0
Quality scores
Altman Z-Score
5.65
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
7 / 10
Strong MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Electronic Gaming & Multimedia: +4.1%
    +6.5% Q1'26: +33.6% (vs Q1'25)
  • EPS growth Electronic Gaming & Multimedia: +20.0%
    -29.2% Q1'26: +124.6% (vs Q1'25)
  • FCF margin FCF growth · Electronic Gaming & Multimedia: +41.4%
    +26.2% Q1'26: +34.0% (vs Q1'25)
  • EBIT margin Electronic Gaming & Multimedia: +10.3%
    +25.3% Q1'26: +38.8% (vs Q1'25)
  • ROIC Electronic Gaming & Multimedia: +6.6%
    +12.4% Q1'26: +72.4% (vs Q1'25)
  • Share dilution Electronic Gaming & Multimedia: +0.0%
    -3.6% Q1'26: -5.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Electronic Gaming & Multimedia: -1.53×
    0.40× Q1'26: 0.20× (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 (0.47) × ERP
WACC = 97% × Ke + 3% × Kd (20.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 3,180.38 Current price: 2,261.50
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
18 Rev. Ana.
14 EPS Ana.
Dec 2027
18 Rev. Ana.
18 EPS Ana.
Dec 2028
15 Rev. Ana.
14 EPS Ana.
Dec 2029
11 Rev. Ana.
8 EPS Ana.
Revenue
190.26B
est: 190.15B (+0.1%)
183.13B
est: 183.49B (-0.2%)
234.93B
est: 235.42B (-0.2%)
253.72B
est: 257.65B (-1.5%)
248.54B
est: 245.90B (+1.1%)
293.02B
est: 292.00B (+0.4%)
274.46B
est: 277.68B (-1.2%)
353.71B
est: 349.72B (+1.1%)
423.36B
est: 435.73B (-2.8%)
446.21B
est: 462.42B (-3.5%)
475.10B
est: 488.24B (-2.7%)
527.16B
456.18B – 587.94B
+8.0% YoY
533.62B
443.34B – 581.96B
+1.2% YoY
555.76B
554.07B – 557.44B
+4.1% YoY
553.20B
469.08B – 610.09B
-0.5% YoY
EBITDA
80.96B
est: 76.31B (+6.1%)
75.92B
est: 73.64B (+3.1%)
108.84B
est: 94.48B (+15.2%)
113.60B
est: 103.40B (+9.9%)
112.80B
est: 98.69B (+14.3%)
130.07B
est: 117.19B (+11.0%)
102.76B
est: 111.44B (-7.8%)
115.83B
est: 140.35B (-17.5%)
140.79B
est: 143.26B (-1.7%)
148.46B
est: 152.04B (-2.3%)
131.50B
est: 160.53B (-18.1%)
173.32B
149.98B – 193.31B
+8.0% YoY
175.44B
145.76B – 191.34B
+1.2% YoY
182.72B
182.17B – 183.28B
+4.1% YoY
181.88B
154.23B – 200.59B
-0.5% YoY
EBIT
67.90B
est: 71.66B (-5.2%)
69.55B
est: 69.15B (+0.6%)
103.02B
est: 88.72B (+16.1%)
107.15B
est: 97.10B (+10.3%)
105.10B
est: 92.67B (+13.4%)
121.50B
est: 110.05B (+10.4%)
94.29B
est: 104.65B (-9.9%)
109.07B
est: 131.80B (-17.2%)
132.20B
est: 133.06B (-0.7%)
138.32B
est: 141.21B (-2.0%)
120.09B
est: 149.10B (-19.5%)
160.98B
139.31B – 179.54B
+8.0% YoY
162.95B
135.38B – 177.72B
+1.2% YoY
169.71B
169.20B – 170.23B
+4.1% YoY
168.93B
143.25B – 186.31B
-0.5% YoY
Net Income
55.13B
est: 55.29B (-0.3%)
20.13B
est: 22.20B (-9.3%)
56.75B
est: 68.14B (-16.7%)
107.67B
est: 100.99B (+6.6%)
115.66B
est: 104.13B (+11.1%)
56.22B
est: 96.98B (-42.0%)
114.89B
est: 91.95B (+24.9%)
100.34B
est: 112.70B (-11.0%)
70.61B
est: 69.08B (+2.2%)
134.85B
est: 102.08B (+32.1%)
92.05B
est: 123.01B (-25.2%)
115.91B
85.14B – 161.69B
-5.8% YoY
124.61B
59.57B – 147.33B
+7.5% YoY
137.64B
117.81B – 160.19B
+10.5% YoY
133.11B
106.80B – 150.90B
-3.3% YoY
SGA
57.55B
est: 54.07B (+6.4%)
55.30B
est: 52.17B (+6.0%)
63.88B
est: 66.94B (-4.6%)
75.95B
est: 73.26B (+3.7%)
66.25B
est: 69.92B (-5.2%)
81.91B
est: 83.03B (-1.3%)
82.05B
est: 78.96B (+3.9%)
109.62B
est: 99.44B (+10.2%)
124.40B
est: 130.39B (-4.6%)
112.75B
est: 138.38B (-18.5%)
161.93B
est: 146.10B (+10.8%)
157.75B
136.51B – 175.94B
+8.0% YoY
159.68B
132.67B – 174.15B
+1.2% YoY
166.31B
165.80B – 166.81B
+4.1% YoY
165.54B
140.37B – 182.57B
-0.5% YoY
EPS
63.93
est: 66.05 (-3.2%)
23.13
est: 26.52 (-12.8%)
64.67
est: 81.40 (-20.6%)
121.02
est: 120.65 (+0.3%)
129.34
est: 124.39 (+4.0%)
63.57
est: 115.86 (-45.1%)
128.91
est: 109.84 (+17.4%)
114.74
est: 126.96 (-9.6%)
82.89
est: 81.88 (+1.2%)
161.79
est: 133.30 (+21.4%)
114.48
est: 135.33 (-15.4%)
153.47
105.54 – 200.43
+13.4% YoY
154.62
73.84 – 182.63
+0.7% YoY
167.80
146.04 – 198.57
+8.5% YoY
165.00
132.38 – 187.06
-1.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 A 4/5 5/5 4/5 5/5 3/5 3/5 3/5
2026-05-14 A- 4/5 5/5 4/5 4/5 3/5 2/5 3/5
2026-05-13 A- 4/5 5/5 4/5 4/5 3/5 2/5 3/5
2026-05-12 A- 4/5 5/5 4/5 4/5 3/5 2/5 3/5
2026-05-11 A- 4/5 5/5 4/5 4/5 3/5 2/5 3/5
2026-05-08 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-07 A- 4/5 5/5 3/5 4/5 3/5 2/5 3/5
2026-05-01 B+ 3/5 4/5 3/5 4/5 3/5 2/5 3/5
2026-04-30 B+ 3/5 4/5 3/5 4/5 3/5 2/5 3/5
2026-04-28 B+ 3/5 4/5 3/5 4/5 3/5 2/5 3/5
2026-04-27 B+ 3/5 4/5 3/5 4/5 3/5 2/5 3/5
2026-04-24 B+ 3/5 4/5 3/5 4/5 3/5 2/5 3/5
2026-04-23 B+ 3/5 4/5 3/5 4/5 3/5 2/5 3/5
2026-04-22 B+ 3/5 4/5 3/5 4/5 3/5 2/5 3/5
2026-04-21 B+ 3/5 4/5 3/5 4/5 3/5 2/5 3/5
2026-04-20 B+ 3/5 4/5 3/5 4/5 3/5 2/5 3/5
2026-04-17 B+ 3/5 4/5 3/5 4/5 3/5 2/5 3/5
2026-04-16 B+ 3/5 4/5 3/5 4/5 3/5 2/5 3/5
2026-04-15 B+ 3/5 4/5 3/5 4/5 3/5 2/5 3/5
2026-04-14 B+ 3/5 4/5 3/5 4/5 3/5 2/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
175.78B
OE per share TTM
220.97
Owner's Yield
9.91%
Maintenance CapEx ratio
6.85%
Maint CapEx / Avg PPE
13.6%

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
12.87M
Shares Outstanding
791.28M

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
Junghun Lee Chief Executive Officer, President & Representative Director 242M male
Patrick Soderlund Executive Chairman 147M male
Shiro Uemura Chief Financial Officer, Chief Administrative Officer & Representative Director 69M male
Takanori Kawai Team Leader of Investor Relations male
Nicolas Anton Van Dyk Executive Vice President, Chief Strategy Officer & President of Nexon Film and Television male
Koji Abe General Counsel male
Maiko Ara Head of Investor Relations and Corporation PR female
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