XKRX
225570
Market cap649mUSD
Jun 10, Last price
13,750.00KRW
1D
0.81%
1Q
15.06%
IPO
39.24%
Name
Nexon Games Co Ltd
Chart & Performance
P/E
27.91
P/S
3.43
EPS
492.74
Div Yield, %
—
Shrs. gr., 5y
22.16%
Rev. gr., 5y
8.34%
Revenues
256.07b
+32.49%
Net income
31.44b
+178.39%
CFO
66.51b
+80.45%
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 | FY |
|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | ||||||
Revenues | 256,071,098 32.49% | 193,272,170 46.00% | 132,374,926 109.84% | |||
Cost of revenue | 22,772,477 | 16,041,051 | 12,975,349 | |||
Unusual Expense (Income) | ||||||
NOPBT | 233,298,621 | 177,231,119 | 119,399,577 | |||
NOPBT Margin | 91.11% | 91.70% | 90.20% | |||
Operating Taxes | 12,321,204 | 4,442,959 | 101,731 | |||
Tax Rate | 5.28% | 2.51% | 0.09% | |||
NOPAT | 220,977,416 | 172,788,159 | 119,297,846 | |||
Net income | 31,442,405 178.39% | 11,294,220 86.75% | 6,047,733 -175.96% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | 849,264 | 443,616 | (5,069,953) | |||
BB yield | -0.10% | -0.05% | 0.71% | |||
| Debt | ||||||
Debt current | 13,311,484 | 5,980,421 | 3,294,671 | |||
Long-term debt | 148,321,414 | 39,205,821 | 26,487,707 | |||
Deferred revenue | 5,053,712 | |||||
Other long-term liabilities | 40,427,849 | 21,274,233 | 6,423,573 | |||
Net debt | 93,422,440 | (71,455,332) | (88,115,081) | |||
| Cash flow | ||||||
Cash from operating activities | 66,513,737 | 36,860,174 | 29,069,015 | |||
CAPEX | (6,311,995) | (3,771,003) | (3,246,944) | |||
Cash from investing activities | (117,763,608) | (36,654,744) | 35,912,062 | |||
Cash from financing activities | (1,329,285) | (2,483,092) | (7,729,837) | |||
FCF | 193,117,403 | 163,252,531 | 83,793,603 | |||
| Balance | ||||||
Cash | 255,728,178 | 180,237,277 | 151,655,384 | |||
Long term investments | (187,517,719) | (63,595,702) | (33,757,924) | |||
Excess cash | 55,406,904 | 106,977,966 | 111,278,713 | |||
Stockholders' equity | 217,618,535 | 186,141,797 | 29,858,018 | |||
Invested Capital | 378,519,152 | 199,733,721 | 229,141,024 | |||
ROIC | 76.43% | 80.58% | 80.04% | |||
ROCE | 53.07% | 57.78% | 45.10% | |||
| EV | ||||||
Common stock shares outstanding | 65,419 | 64,909 | 54,979 | |||
Price | 13,390.00 -10.61% | 14,980.00 15.68% | 12,950.00 -44.78% | |||
Market cap | 875,955,201 -9.91% | 972,341,464 36.57% | 711,983,113 6.39% | |||
EV | 969,402,326 | 900,909,185 | 623,890,887 | |||
EBITDA | 248,065,726 | 186,763,835 | 124,211,798 | |||
EV/EBITDA | 3.91 | 4.82 | 5.02 | |||
Interest | 4,428,400 | 1,192,613 | 523,451 | |||
Interest/NOPBT | 1.90% | 0.67% | 0.44% | |||