NEXON Co., Ltd.

3659・Prime Market・Information & Communication

Official website

NEXON Co., Ltd.

3659・Prime Market・Information & Communication

Official website

NEXON Co., Ltd.3659

Reference Indicators

Market Cap

18,022¥100M

P/E (Forecast)

—

P/B

1.7x

Dividend Yield (Forecast)

2.64%

ROE

8.7%

EV/EBITDA

9.6x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	274,462	353,714	423,356	446,211	475,102
Cost of Sales	72,121	105,778	137,938	164,838	193,088
Gross Profit	202,341	247,936	285,418	281,373	282,014
SG&A Expenses	108,490	139,297	147,740	142,176	161,928
Operating Income	91,541	103,696	134,745	124,176	124,012
Pre-tax Income	135,472	140,525	125,929	195,987	140,451
Income Taxes	22,406	40,535	54,845	59,771	50,752
Net Income	114,888	100,339	70,609	134,848	92,052
EBITDA	100,009	110,463	143,343	134,318	135,421
Gross Margin	73.7%	70.1%	67.4%	63.1%	59.4%
Operating Margin	33.4%	29.3%	31.8%	27.8%	26.1%
ROA	11.6%	9.6%	6.4%	10.7%	6.5%
ROE	13.7%	11.7%	7.9%	13.2%	8.7%

Segment Performance

Unit: ¥M

2026

Segment	Net Sales	Operating Income	Operating Margin
日本	5,084	-4,098	-80.6%
韓国	268,309	132,945	49.5%
中国	1,774	-152	-8.6%
北米	21,138	712	3.4%
その他	39,008	-9,463	-24.3%