Switch theme
Sign up to access all valuation multiples
Netmarble Corp is an online gaming company in South Korea. Its core business include game development and game publishing throughout the world. Some of its games include Tera M, FishingStrike, Raven, Seven Knights, among others.
2011
n/a
LTM Revenue $1.8B
LTM EBITDA $258M
$3.4B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Netmarble has a last 12-month revenue of $1.8B and a last 12-month EBITDA of $258M.
In the most recent fiscal year, Netmarble achieved revenue of $1.7B and an EBITDA of $120M.
Netmarble expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Netmarble valuation multiples based on analyst estimates| FY 2022 | FY 2023 | FY 2024 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $1.7B | $1.9B | $1.7B | $1.8B | XXX |
| Gross Profit | $1.7B | $1.9B | $1.7B | XXX | XXX |
| Gross Margin | 100% | 100% | 100% | XXX | XXX |
| EBITDA | $373M | -$414M | $120M | $258M | XXX |
| EBITDA Margin | 21% | -22% | 7% | 14% | XXX |
| Net Profit | $167M | -$568M | -$177M | XXX | XXX |
| Net Margin | 10% | -31% | -10% | XXX | XXX |
| Net Debt | $734M | $1.2B | $919M | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of February 21, 2025, Netmarble's stock price is KRW 46900 (or $33).
Netmarble has current market cap of KRW 3.84T (or $2.7B), and EV of KRW 4.84T (or $3.4B).
See Netmarble trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $3.4B | $2.7B | XXX | XXX | XXX | XXX | $0.39 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of February 21, 2025, Netmarble has market cap of $2.7B and EV of $3.4B.
Netmarble's trades at 1.8x LTM EV/Revenue multiple, and 13.0x LTM EBITDA.
Analysts estimate Netmarble's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Netmarble and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $3.4B | XXX | XXX | XXX |
| EV/Revenue | 1.9x | XXX | XXX | XXX |
| EV/EBITDA | 27.9x | XXX | XXX | XXX |
| P/E | -15.0x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | -32.3x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpNetmarble's NTM/LTM revenue growth is 2%
Netmarble's revenue per employee for the last fiscal year averaged n/a, while opex per employee averaged n/a for the same period.
Over next 12 months, Netmarble's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Netmarble's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Netmarble and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -6% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 7% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -129% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 9% | XXX | XXX | XXX | XXX |
| Revenue per Employee | n/a | XXX | XXX | XXX | XXX |
| Opex per Employee | n/a | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 63% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 1% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 0% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 103% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Azerion Group | XXX | XXX | XXX | XXX | XXX | XXX |
| PlaySide Studios | XXX | XXX | XXX | XXX | XXX | XXX |
| OnMobile | XXX | XXX | XXX | XXX | XXX | XXX |
| Nazara Technologies | XXX | XXX | XXX | XXX | XXX | XXX |
| Trophy Games | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Netmarble acquired XXX companies to date.
Last acquisition by Netmarble was XXXXXXXX, XXXXX XXXXX XXXXXX . Netmarble acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Netmarble founded? | Netmarble was founded in 2011. |
| Where is Netmarble headquartered? | Netmarble is headquartered in South Korea. |
| Is Netmarble publicy listed? | Yes, Netmarble is a public company listed on KRX. |
| What is the stock symbol of Netmarble? | Netmarble trades under 251270 ticker. |
| When did Netmarble go public? | Netmarble went public in 2017. |
| Who are competitors of Netmarble? | Similar companies to Netmarble include e.g. Azerion Group, PlaySide Studios, OnMobile, Nazara Technologies. |
| What is the current market cap of Netmarble? | Netmarble's current market cap is $2.7B |
| What is the current revenue of Netmarble? | Netmarble's last 12-month revenue is $1.8B. |
| What is the current EBITDA of Netmarble? | Netmarble's last 12-month EBITDA is $258M. |
| What is the current EV/Revenue multiple of Netmarble? | Current revenue multiple of Netmarble is 1.8x. |
| What is the current EV/EBITDA multiple of Netmarble? | Current EBITDA multiple of Netmarble is 13.0x. |
| What is the current revenue growth of Netmarble? | Netmarble revenue growth between 2023 and 2024 was -6%. |
| Is Netmarble profitable? | Yes, Netmarble is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
