NEXON CO., LTD. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.484 JPY | -1,35% |
|
+6,50% | -3,35% |
| 22/04 | NEXON Co., Ltd.'s langverwachte Dungeon&Fighter Mobile lanceert in China op 21 mei 2024 | CI |
| 22/04 | Tencent brengt "Dungeon and Fighter" mobiel spel uit in mei | RE |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 1.287.257 | 2.819.386 | 1.994.121 | 2.558.406 | 2.187.677 | 2.084.684 | - | - |
| Bedrijfswaarde 1 | 1.046.480 | 2.282.934 | 1.445.380 | 1.986.794 | 1.716.105 | 1.439.653 | 1.345.572 | 1.278.393 |
| K/w-verhouding | 11,2 x | 50 x | 17,3 x | 25,8 x | 31 x | 21,3 x | 17,2 x | 16,7 x |
| Dividendrendement | 0,17% | 0,16% | 0,34% | 0,34% | 0,39% | 0,41% | 0,46% | 0,45% |
| Marktkapitalisatie/omzet | 5,18 x | 9,62 x | 7,27 x | 7,23 x | 5,17 x | 4,67 x | 4,33 x | 4,16 x |
| Bedrijfswaarde/omzet | 4,21 x | 7,79 x | 5,27 x | 5,62 x | 4,05 x | 3,23 x | 2,79 x | 2,55 x |
| Bedrijfswaarde/EBITDA | 10,2 x | 19 x | 14,5 x | 18 x | 12 x | 11,5 x | 8,4 x | 8,08 x |
| Bedrijfswaarde/FCF | 10,2 x | 18 x | 13,9 x | 17,4 x | 13,7 x | 15,3 x | 10,7 x | 9,78 x |
| FCF Yield | 9,83% | 5,57% | 7,22% | 5,74% | 7,3% | 6,54% | 9,37% | 10,2% |
| Price to Book | 2,06 x | 3,97 x | 2,37 x | 2,97 x | 2,41 x | 2,11 x | 1,87 x | 1,77 x |
| Aantal aandelen (in duizenden) | 887.763 | 886.599 | 896.637 | 863.743 | 851.402 | 839.414 | - | - |
| Referentieprijs 2 | 1.450 | 3.180 | 2.224 | 2.962 | 2.570 | 2.484 | 2.484 | 2.484 |
| Datum van publicatie | 13-02-20 | 09-02-21 | 08-02-22 | 09-02-23 | 08-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 248.542 | 293.024 | 274.462 | 353.714 | 423.356 | 446.117 | 481.547 | 500.660 |
| EBITDA 1 | 102.219 | 120.024 | 100.009 | 110.463 | 143.343 | 124.687 | 160.100 | 158.120 |
| Bedrijfsresultaat (EBIT) 1 | 94.525 | 111.450 | 91.541 | 103.696 | 134.745 | 119.508 | 149.291 | 149.490 |
| Operationele Marge | 38,03% | 38,03% | 33,35% | 29,32% | 31,83% | 26,79% | 31% | 29,86% |
| Resultaat voor belastingen (EBT) 1 | 121.968 | 108.171 | 135.472 | 140.525 | 125.929 | 140.859 | 171.634 | 176.735 |
| Nettowinst (verlies) 1 | 115.664 | 56.220 | 114.888 | 100.339 | 70.609 | 100.099 | 121.935 | 124.659 |
| Nettomarge | 46,54% | 19,19% | 41,86% | 28,37% | 16,68% | 22,44% | 25,32% | 24,9% |
| WPA 2 | 129,3 | 63,57 | 128,9 | 114,7 | 82,89 | 116,8 | 144,5 | 148,3 |
| Free Cash Flow 1 | 102.913 | 127.083 | 104.329 | 114.016 | 125.305 | 94.146 | 126.035 | 130.739 |
| FCF-marge | 41,41% | 43,37% | 38,01% | 32,23% | 29,6% | 21,1% | 26,17% | 26,11% |
| Kasstroomconversie (ebitda) | 100,68% | 105,88% | 104,32% | 103,22% | 87,42% | 75,51% | 78,72% | 82,68% |
| Kasstroomconversie (nettowinst) | 88,98% | 226,05% | 90,81% | 113,63% | 177,46% | 94,05% | 103,36% | 104,88% |
| Dividend per aandeel 2 | 2,500 | 5,000 | 7,500 | 10,00 | 10,00 | 10,21 | 11,46 | 11,23 |
| Datum van publicatie | 13-02-20 | 09-02-21 | 08-02-22 | 09-02-23 | 08-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2020 S1 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 147.228 | 144.322 | 75.890 | 54.250 | 91.034 | 84.122 | 175.156 | 97.463 | 81.095 | 124.087 | 94.436 | 218.523 | 120.256 | 84.577 | 104.212 | 96.755 | - | 130.023 | 105.990 | 126.200 |
| EBITDA | - | - | - | - | 40.299 | 24.335 | - | 33.246 | 12.583 | - | 30.158 | - | 48.272 | 6.125 | - | - | - | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 68.254 | 58.730 | 29.835 | 2.976 | 38.520 | 22.684 | 61.204 | 31.524 | 10.968 | 56.275 | 27.614 | 83.889 | 46.310 | 3.797 | 22.794 | 21.996 | 46.100 | 45.169 | 23.725 | 43.400 |
| Operationele Marge | 46,36% | 40,69% | 39,31% | 5,49% | 42,31% | 26,97% | 34,94% | 32,34% | 13,52% | 45,35% | 29,24% | 38,39% | 38,51% | 4,49% | 21,87% | 22,73% | - | 34,74% | 22,38% | 34,39% |
| Resultaat voor belastingen (EBT) 1 | 86.667 | 77.470 | 48.358 | 9.644 | 57.201 | 41.698 | 98.899 | 57.966 | -16.340 | 71.903 | 42.827 | 114.730 | 52.859 | -41.660 | 28.767 | 27.333 | 56.100 | 52.167 | 26.067 | - |
| Nettowinst (verlies) 1 | 69.674 | 54.991 | 37.902 | 21.995 | 40.261 | 24.707 | 64.968 | 43.303 | -7.932 | 52.791 | 24.538 | 77.329 | 35.167 | -41.870 | 21.150 | 18.600 | 39.400 | 36.750 | 15.800 | - |
| Nettomarge | 47,32% | 38,1% | 49,94% | 40,54% | 44,23% | 29,37% | 37,09% | 44,43% | -9,78% | 42,54% | 25,98% | 35,39% | 29,24% | -49,51% | 20,3% | 19,22% | - | 28,26% | 14,91% | - |
| WPA 2 | 78,91 | 61,90 | 42,46 | 24,55 | 45,35 | 28,19 | 73,54 | 49,79 | -8,590 | 61,63 | 28,86 | 90,49 | 41,28 | -48,88 | 27,14 | 24,83 | - | 44,83 | 23,28 | - |
| Dividend per aandeel 2 | 2,500 | 2,500 | - | 5,000 | - | 5,000 | 5,000 | - | 5,000 | - | 5,000 | 5,000 | - | 5,000 | - | 5,000 | - | - | 5,000 | - |
| Datum van publicatie | 06-08-20 | 11-08-21 | 09-11-21 | 08-02-22 | 12-05-22 | 09-08-22 | 09-08-22 | 09-11-22 | 09-02-23 | 11-05-23 | 09-08-23 | 09-08-23 | 09-11-23 | 08-02-24 | - | - | - | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 240.777 | 536.452 | 548.741 | 571.612 | 471.572 | 645.031 | 739.112 | 806.291 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 102.913 | 127.083 | 104.329 | 114.016 | 125.305 | 94.146 | 126.035 | 130.739 |
| ROE (netto-inkomsten/eigen vermogen) | 19,7% | 8,5% | 14,9% | 11,8% | 8% | 10,9% | 12% | 11,7% |
| ROA (netto-inkomsten/totale activa) | 17,8% | 13,7% | 14,7% | 13,8% | 11,8% | 8,43% | 9,75% | 9,65% |
| Totale activa 1 | 649.162 | 410.913 | 783.941 | 724.555 | 600.221 | 1.187.926 | 1.250.957 | 1.291.397 |
| Nettoactief per aandeel 2 | 703,0 | 800,0 | 939,0 | 997,0 | 1.065 | 1.177 | 1.328 | 1.400 |
| Cashflow per aandeel 2 | 138,0 | 73,30 | 138,0 | 122,0 | 93,00 | 112,0 | 141,0 | 151,0 |
| Capex 1 | 2.160 | 10.520 | 5.185 | 16.128 | 5.713 | 9.322 | 9.442 | 9.802 |
| Capex/omzet | 0,87% | 3,59% | 1,89% | 4,56% | 1,35% | 2,09% | 1,96% | 1,96% |
| Datum van publicatie | 13-02-20 | 09-02-21 | 08-02-22 | 09-02-23 | 08-02-24 | - | - | - |
1JPY in Miljoen2JPY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C+
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
18
Laatste slotkoers
2.484
JPY
Gemiddelde koersdoel
3.303
JPY
Spread / Gemiddelde doel
+32,99%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -3,35% | 13,24 mld. | |
| +3,04% | 61,86 mld. | |
| +18,54% | 7,71 mld. | |
| +6,47% | 6,68 mld. | |
| -11,96% | 5,04 mld. | |
| +13,19% | 4,37 mld. | |
| -20,74% | 4,15 mld. | |
| -8,26% | 3,17 mld. | |
| +1,53% | 2,97 mld. | |
| -14,36% | 2,76 mld. |
- Beurs
- Aandelen
- Koers 3659
- Financiën NEXON Co., Ltd.
