XKRX225570
Market cap597mUSD
Dec 24, Last price
13,640.00KRW
1D
0.74%
1Q
-9.31%
IPO
38.13%
Name
Nexon Games Co Ltd
Chart & Performance
P/E
77.06
P/S
4.50
EPS
176.99
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
8.34%
Revenues
193.27b
+46.00%
Net income
11.29b
+86.75%
CFO
36.86b
+26.80%
Profile
NEXON Games Co., Ltd. operates as a game developer. The company develops games in various platforms of PC, mobile, and console worldwide. Its game portfolio comprises V4, SUDDEN ATTACK, Blue Archive, HIT2, VEILED EXPERTS, THE FORST DESCENDANTS, and GODSOME. The company also engages in the rental of real estate. The company was formerly known as Nat Games Co.,Ltd. and changed its name to NEXON Games Co., Ltd. in March 2022. NEXON Games Co., Ltd. was founded in 2013 and is headquartered in Seoul, South Korea. NEXON Games Co., Ltd. operates as a subsidiary of Nexon Korea Co., Ltd.
Valuation
Title KRW in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | |||||
Revenues | 193,272,170 46.00% | 132,374,926 109.84% | 63,084,058 -22.51% | ||
Cost of revenue | 16,041,051 | 12,975,349 | 5,776,315 | ||
Unusual Expense (Income) | |||||
NOPBT | 177,231,119 | 119,399,577 | 57,307,743 | ||
NOPBT Margin | 91.70% | 90.20% | 90.84% | ||
Operating Taxes | 4,442,959 | 101,731 | 4,189,087 | ||
Tax Rate | 2.51% | 0.09% | 7.31% | ||
NOPAT | 172,788,159 | 119,297,846 | 53,118,656 | ||
Net income | 11,294,220 86.75% | 6,047,733 -175.96% | (7,962,227) -130.51% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 443,616 | (5,069,953) | 224,658 | ||
BB yield | -0.05% | 0.71% | -0.03% | ||
| Debt | |||||
Debt current | 5,980,421 | 3,294,671 | 2,316,226 | ||
Long-term debt | 39,205,821 | 26,487,707 | 25,098,357 | ||
Deferred revenue | 5,053,712 | 192,696 | |||
Other long-term liabilities | 21,274,233 | 6,423,573 | (3) | ||
Net debt | (71,455,332) | (88,115,081) | (33,341,727) | ||
| Cash flow | |||||
Cash from operating activities | 36,860,174 | 29,069,015 | 28,763,200 | ||
CAPEX | (3,771,003) | (3,246,944) | (973,110) | ||
Cash from investing activities | (36,654,744) | 35,912,062 | 12,594,644 | ||
Cash from financing activities | (2,483,092) | (7,729,837) | (1,540,830) | ||
FCF | 163,252,531 | 83,793,603 | 51,428,342 | ||
| Balance | |||||
Cash | 180,237,277 | 151,655,384 | 87,719,357 | ||
Long term investments | (63,595,702) | (33,757,924) | (26,963,048) | ||
Excess cash | 106,977,966 | 111,278,713 | 57,602,107 | ||
Stockholders' equity | 186,141,797 | 29,858,018 | 2,991,824 | ||
Invested Capital | 199,733,721 | 229,141,024 | 68,972,879 | ||
ROIC | 80.58% | 80.04% | 77.45% | ||
ROCE | 57.78% | 45.10% | 77.22% | ||
| EV | |||||
Common stock shares outstanding | 64,909 | 54,979 | 28,538 | ||
Price | 14,980.00 15.68% | 12,950.00 -44.78% | 23,450.00 140.02% | ||
Market cap | 972,341,464 36.57% | 711,983,113 6.39% | 669,226,606 140.16% | ||
EV | 900,909,185 | 623,890,887 | 635,884,879 | ||
EBITDA | 186,763,835 | 124,211,798 | 60,416,331 | ||
EV/EBITDA | 4.82 | 5.02 | 10.53 | ||
Interest | 1,192,613 | 523,451 | 488,783 | ||
Interest/NOPBT | 0.67% | 0.44% | 0.85% | ||