NAVER Corporation Website

NAVER Corporation

KOSE-A035420

Basic

  • Market Cap

    ₩25.87T

  • EV

    ₩25.62T

  • Shares Out

    152.25M

  • Revenue

    ₩9,916.26B

  • Employees

Margins

  • Gross

    100%

  • EBITDA

    22.04%

  • Operating

    16.11%

  • Pre-Tax

    20.42%

  • Net

    14.8%

  • FCF

    16.26%

Returns (5Yr Avg)

  • ROA

    17.04%

  • ROTA

    27.17%

  • ROE

    26.32%

  • ROCE

    8.3%

  • ROIC

    4.48%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ₩263,322.58

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    ₩5,417.92B

  • Net Debt

    -₩1,358.52B

  • Debt/Equity

    0.17

  • EBIT/Interest

    12.57

Growth (CAGR)

  • Rev 3Yr

    20.63%

  • Rev 5Yr

    11.37%

  • Rev 10Yr

    15.39%

  • Dil EPS 3Yr

    -55.35%

  • Dil EPS 5Yr

    18.31%

  • Dil EPS 10Yr

    -1.13%

  • Rev Fwd 2Yr

    10.37%

  • EBITDA Fwd 2Yr

    13.74%

  • EPS Fwd 2Yr

    23.87%

  • EPS LT Growth Est

    38.45%

Dividends

  • Yield

  • Payout

    8.13%

  • DPS

    ₩790

  • DPS Growth 3Yr

    25.26%

  • DPS Growth 5Yr

    20.27%

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    79.72%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Total Revenues

4,356,239.7

5,304,145.9

6,817,599.7

8,220,078.7

9,670,643.6

9,916,256.5

Total Revenues % Chg.

-22%

21.8%

28.5%

20.6%

17.6%

14.6%

Cost of Goods Sold, Total

Gross Profit

4,356,239.7

5,304,145.9

6,817,599.7

8,220,078.7

9,670,643.6

9,916,256.5

Selling General & Admin Expenses, Total

2,932,301

3,748,298.3

5,043,685.9

6,329,446.1

7,566,513.3

7,703,325.1

Provision for Bad Debts

1,292.8

Depreciation & Amortization

246,097.4

311,266.2

412,263.4

518,633.5

528,012.3

528,012.3

Amortization of Goodwill and Intangible Assets

8,652.4

13,173.5

21,181.4

42,275.1

54,327.1

54,327.1

Other Operating Expenses

14,163.4

16,065.5

14,990.9

25,059.6

32,970.6

32,970.6

Other Operating Expenses, Total

3,202,507

4,088,803.4

5,492,121.5

6,915,414.3

8,181,823.3

8,318,635.1

Operating Income

1,153,732.6

1,215,342.5

1,325,478.2

1,304,664.4

1,488,820.3

1,597,621.3

Interest Expense, Total

-16,538.4

-21,666.3

-45,165.7

-71,692.1

-127,077.6

-127,077.6

Interest And Investment Income

28,609.1

39,767.9

88,740.9

107,048

136,802.7

148,022.2

Net Interest Expenses

12,070.7

18,101.7

43,575.2

35,355.9

9,725.1

20,944.6

Income (Loss) On Equity Invest.

43,857.4

136,627.6

531,623.1

10,101.9

244,307.9

198,595

Currency Exchange Gains (Loss)

-6,946.1

-12,153.7

-26,113.1

-79,093.5

-42,723.9

-42,723.9

Other Non Operating Income (Expenses)

-53,311.4

-104,476.9

-239,308.2

-254,497.2

22,747.6

492,028.4

EBT, Excl. Unusual Items

1,149,403.2

1,253,441.1

1,635,255.2

1,016,531.6

1,722,877.1

2,266,465.5

Impairment of Goodwill

Gain (Loss) On Sale Of Investments

240,417.4

377,533.9

488,466.5

-122,287

-210,367.1

-210,367.1

Gain (Loss) On Sale Of Assets

1,435.6

2,583.8

2,678.2

203,243.4

3,108.3

3,108.3

Asset Writedown

-13,771

-34,221.9

-34,221.9

EBT, Incl. Unusual Items

1,391,256.1

1,633,558.9

2,126,399.9

1,083,717.1

1,481,396.3

2,024,984.7

Income Tax Expense

470,550.4

492,534.8

648,668.9

410,536.8

496,378.6

527,818.9

Earnings From Continuing Operations

920,705.7

1,141,024.1

1,477,731

673,180.3

985,017.8

1,497,165.9

Earnings Of Discontinued Operations

-523,884.7

-296,027.2

14,999,894.6

Minority Interest

186,230.8

157,089.8

12,224.2

87,080.6

27,303.8

-29,331.6

Net Income

583,051.9

1,002,086.8

16,489,849.8

760,260.9

1,012,321.5

1,467,834.3

Preferred Dividend and Other Adjustments

10.3

10,361.1

20,705.9

20,705.9

Net Income to Common Incl Extra Items

583,051.9

1,002,086.8

16,489,839.4

749,899.8

991,615.7

1,447,128.4

Net Income to Common Excl. Extra Items

1,106,936.6

1,298,113.9

1,489,944.8

749,899.8

991,615.7

1,447,128.4

Total Shares Outstanding

145.4

147.5

149.3

150

150.6

151

Weighted Avg. Shares Outstanding

145.5

145.7

148.7

149.8

150.4

148.9

Weighted Avg. Shares Outstanding Dil

145.5

146.5

150

150.4

150.9

148.9

EPS

4,006.3

6,876.6

110,923.7

5,007.2

6,592

9,720.1

EPS Diluted

4,006

5,792.8

109,883.6

4,985

6,576.3

9,720.1

EBITDA

1,651,744.5

1,710,620.7

1,758,923

1,865,573

2,071,159.6

2,185,318.4

Effective Tax Rate

33.8%

30.2%

30.5%

37.9%

33.5%

26.1%