Valuation NAVER Corporation

Stocks

End-of-day quote Korea S.E. 02/10/2026			5-day change	1st Jan Change
192,200.00 ^KRW	+0.52%		-1.28%	-20.74%

09-29	Naver Seeks AI Cooperation With Mexican Government, Companies to Build Local AI Ecosystem	MT
09-23	Apollon.bio announced that it has received KRW 5 billion in funding from Daewoong Co., Ltd., Korea Credit Guarantee Fund, Mirae Holdings,Ltd, NAVER Corporation, SBI Investment Korea Co., Ltd.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	56,422,552	26,619,594	33,732,281	30,082,619	36,250,069	28,802,237	-	-
Change	-	-52.82%	26.72%	-10.82%	20.5%	-20.55%	-	-
Enterprise Value (EV) ¹	50,954	24,388	33,526	26,829	30,505	23,295	22,678	21,444
Change	-	-52.14%	37.47%	-19.98%	13.7%	-23.64%	-2.65%	-5.44%
P/E	3.45x	34.4x	34.1x	15.8x	18.8x	15.2x	13.3x	11.6x
PBR	2.41x	1.17x	1.68x	1.16x	1.31x	1x	0.94x	0.87x
PEG	-	-0.4x	1.2x	0.2x	6.67x	-7.33x	0.9x	0.8x
Capitalization / Revenue	8.28x	3.24x	3.49x	2.8x	3.01x	2.09x	1.83x	1.57x
EV / Revenue	7.47x	2.97x	3.47x	2.5x	2.53x	1.69x	1.44x	1.17x
EV / EBITDA	29x	13.1x	16.2x	10.1x	10.3x	7.79x	6.42x	5.37x
EV / EBIT	38.4x	18.7x	22.5x	13.6x	13.8x	10.8x	8.96x	7.3x
EV / FCF	81.4x	32.4x	24.6x	13.2x	16.4x	12.8x	9.31x	7.81x
FCF Yield	1.23%	3.09%	4.06%	7.59%	6.1%	7.81%	10.7%	12.8%
Dividend per Share ³	511	914	415	1,130	2,630	2,523	2,695	2,789
Rate of return	0.14%	0.51%	0.19%	0.57%	1.08%	1.31%	1.4%	1.45%
EPS ³	109,860	5,161	6,576	12,553	12,907	12,639	14,444	16,596
Distribution rate	0.47%	17.7%	6.31%	9%	20.4%	20%	18.7%	16.8%
Net sales ¹	6,818	8,220	9,671	10,738	12,035	13,748	15,701	18,401
EBITDA ¹	1,759	1,866	2,071	2,653	2,953	2,991	3,533	3,991
EBIT ¹	1,325	1,305	1,489	1,979	2,208	2,148	2,530	2,937
Net income ¹	1,430	752.3	1,013	1,878	1,958	1,942	2,227	2,553
Net Debt ¹	-5,468	-2,231	-205.8	-3,253	-5,745	-5,507	-6,124	-7,359
Reference price ³	378,500.00	177,500.00	224,000.00	198,900.00	242,500.00	192,200.00	192,200.00	192,200.00
Nbr of stocks (in thousands)	149,069	149,970	150,591	151,245	149,485	149,856	-	-
Announcement Date	1/26/22 A	2/2/23 A	2/1/24 A	2/6/25 A	2/5/26 A	-	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NAVER CORPORATION	15.21x	1.69x	7.79x	1.31%	21.39B
ALPHABET INC.	16.65x	8.13x	17.36x	0.25%	4,184B
META PLATFORMS, INC.	23.36x	7.38x	12.98x	0.29%	1,855B
TENCENT HOLDINGS LIMITED	14.53x	3.88x	8.97x	1.4%	483B
MASTERCARD, INC.	28.25x	13.25x	20.94x	0.64%	484B
NETFLIX, INC.	18.71x	5.55x	16.66x	-.--%	279B
ALIBABA GROUP HOLDING LIMITED	20.59x	1.49x	10.26x	1.03%	263B
SHOPIFY INC.	94.21x	12.39x	66.51x	-.--%	195B
UBER TECHNOLOGIES, INC.	21.41x	2.45x	12.44x	-.--%	139B
SK SQUARE CO., LTD.	3.08x	86.09x	2.34x	0.13%	114B
Average	25.60x	14.23x	17.63x	0.51%	801.63B
Weighted average by Cap.	20.75x	8.79x	16.67x	0.36%