N

Nexon Co Ltd
TSE:3659

Watchlist Manager
Nexon Co Ltd
TSE:3659
Watchlist
Price: 2 197 JPY 2.26% Market Closed
Market Cap: 1.8T JPY
Have any thoughts about
Nexon Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Nexon Co Ltd stock under the Base Case scenario is 3 202.69 JPY. Compared to the current market price of 2 197 JPY, Nexon Co Ltd is Undervalued by 31%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
3 202.69 JPY
Undervaluation 31%
Intrinsic Value
Price
N
Worst Case
Base Case
Best Case

Valuation Backtest
Nexon Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Nexon Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Nexon Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Nexon Co Ltd

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Nexon Co Ltd

Provide an overview of the primary business activities
of Nexon Co Ltd.

What unique competitive advantages
does Nexon Co Ltd hold over its rivals?

What risks and challenges
does Nexon Co Ltd face in the near future?

Summarize the latest earnings call
of Nexon Co Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Nexon Co Ltd.

Provide P/S
for Nexon Co Ltd.

Provide P/E
for Nexon Co Ltd.

Provide P/OCF
for Nexon Co Ltd.

Provide P/FCFE
for Nexon Co Ltd.

Provide P/B
for Nexon Co Ltd.

Provide EV/S
for Nexon Co Ltd.

Provide EV/GP
for Nexon Co Ltd.

Provide EV/EBITDA
for Nexon Co Ltd.

Provide EV/EBIT
for Nexon Co Ltd.

Provide EV/OCF
for Nexon Co Ltd.

Provide EV/FCFF
for Nexon Co Ltd.

Provide EV/IC
for Nexon Co Ltd.

Show me price targets
for Nexon Co Ltd made by professional analysts.

What are the Revenue projections
for Nexon Co Ltd?

How accurate were the past Revenue estimates
for Nexon Co Ltd?

What are the Net Income projections
for Nexon Co Ltd?

How accurate were the past Net Income estimates
for Nexon Co Ltd?

What are the EPS projections
for Nexon Co Ltd?

How accurate were the past EPS estimates
for Nexon Co Ltd?

What are the EBIT projections
for Nexon Co Ltd?

How accurate were the past EBIT estimates
for Nexon Co Ltd?

Compare the revenue forecasts
for Nexon Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Nexon Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Nexon Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Nexon Co Ltd compared to its peers.

Compare the P/E ratios
of Nexon Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Nexon Co Ltd with its peers.

Analyze the financial leverage
of Nexon Co Ltd compared to its main competitors.

Show all profitability ratios
for Nexon Co Ltd.

Provide ROE
for Nexon Co Ltd.

Provide ROA
for Nexon Co Ltd.

Provide ROIC
for Nexon Co Ltd.

Provide ROCE
for Nexon Co Ltd.

Provide Gross Margin
for Nexon Co Ltd.

Provide Operating Margin
for Nexon Co Ltd.

Provide Net Margin
for Nexon Co Ltd.

Provide FCF Margin
for Nexon Co Ltd.

Show all solvency ratios
for Nexon Co Ltd.

Provide D/E Ratio
for Nexon Co Ltd.

Provide D/A Ratio
for Nexon Co Ltd.

Provide Interest Coverage Ratio
for Nexon Co Ltd.

Provide Altman Z-Score Ratio
for Nexon Co Ltd.

Provide Quick Ratio
for Nexon Co Ltd.

Provide Current Ratio
for Nexon Co Ltd.

Provide Cash Ratio
for Nexon Co Ltd.

What is the historical Revenue growth
over the last 5 years for Nexon Co Ltd?

What is the historical Net Income growth
over the last 5 years for Nexon Co Ltd?

What is the current Free Cash Flow
of Nexon Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Nexon Co Ltd.

Business Breakdown

Nexon Co. Ltd., a pioneering force in the gaming industry, has carved a notable niche in the global market by fusing creativity with technological innovation. Founded in 1994 in South Korea, the company initially gained acclaim for its flagship title, "MapleStory," which epitomizes its mastery in creating immersive experiences that appeal to diverse gamer demographics. With a portfolio that includes massively multiplayer online games (MMOs) and mobile titles, Nexon has not only expanded its strategic footprint across Asia but has also made significant inroads into the North American and European markets. The company’s commitment to delivering high-quality, engaging content has established it...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Nexon Co Ltd

Current Assets 746.5B
Cash & Short-Term Investments 616.5B
Receivables 109.8B
Other Current Assets 20.2B
Non-Current Assets 490.3B
Long-Term Investments 321.7B
PP&E 64B
Intangibles 68B
Other Non-Current Assets 36.6B
Current Liabilities 114.3B
Accounts Payable 17B
Other Current Liabilities 97.3B
Non-Current Liabilities 128.3B
Long-Term Debt 34.8B
Other Non-Current Liabilities 93.5B
Efficiency

Earnings Waterfall
Nexon Co Ltd

Revenue
451.1B JPY
Cost of Revenue
-165.9B JPY
Gross Profit
285.2B JPY
Operating Expenses
-154.8B JPY
Operating Income
130.5B JPY
Other Expenses
-69.5B JPY
Net Income
60.9B JPY

Free Cash Flow Analysis
Nexon Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Nexon Co Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

65/100
Profitability
Score

Nexon Co Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Nexon Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
99/100
Solvency
Score

Nexon Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Nexon Co Ltd

Wall Street analysts forecast Nexon Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Nexon Co Ltd is 3 584.03 JPY with a low forecast of 2 525 JPY and a high forecast of 5 775 JPY.

Lowest
Price Target
2 525 JPY
15% Upside
Average
Price Target
3 584.03 JPY
63% Upside
Highest
Price Target
5 775 JPY
163% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Nexon Co Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Nexon Co Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Nexon Co Ltd

Country

Japan

Industry

Media

Market Cap

1.8T JPY

Dividend Yield

0.57%

Description

NEXON Co., Ltd. engages in the development of free to play online and mobile games. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 6,683 full-time employees. The company went IPO on 2011-12-14. The firm operates through five business segments: Japan, Korea, China, North America, and Other. Business divisions are mainly classified into PC online and mobile business. The PC online business is mainly engaged in the production, development and distribution of PC online games. In addition, the Company also provides consulting services related to PC online game distribution, in-game advertising, and merchandising services. The mobile business develops and distributes mobile games played on smartphones, tablets. The business model used by the Company for PC online games and mobile games can be divided into three types: in-house distribution model, licensing model, and licensed distribution model.

Contact

TOKYO-TO
Minato-ku
6F, Ark Hills South Tower, 1-4-5, Roppongi
company.nexon.co.jp

IPO

2011-12-14

Employees

6 683

Officers

CFO, Chief Administrative Officer & Representative Director
Mr. Shiro Uemura
Senior Advisor to the President & Director
Mr. Owen Mahoney
CEO, President & Representative Director
Mr. Junghun Lee
Head of Investor Relations and Corporate PR
Ms. Maiko Ara
General Counsel
Mr. Koji Abe
Executive VP, Chief Strategy Officer & President of Nexon Film and Television
Mr. Nicolas Anton Van Dyk
Show More
Team Leader of Investor Relations
Takanori Kawai
Investor Relations Officer
Junko Tomita
Show Less

See Also

Discover More
What is the Intrinsic Value of one Nexon Co Ltd stock?

The intrinsic value of one Nexon Co Ltd stock under the Base Case scenario is 3 202.69 JPY.

Is Nexon Co Ltd stock undervalued or overvalued?

Compared to the current market price of 2 197 JPY, Nexon Co Ltd is Undervalued by 31%.

Back to Top