NEXON Future Growth

Future criteria checks 2/6

NEXON is forecast to grow earnings and revenue by 14.2% and 7.6% per annum respectively. EPS is expected to grow by 15.7% per annum. Return on equity is forecast to be 12.2% in 3 years.

Key information

14.2%

Earnings growth rate

15.7%

EPS growth rate

Entertainment earnings growth	5.9%
Revenue growth rate	7.6%
Future return on equity	12.2%
Analyst coverage	Good
Last updated	23 Sep 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

DB:7NX0 - Analysts future estimates and past financials data (JPY Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	555,199	137,133	161,244	163,503	13
12/31/2025	537,046	140,555	147,235	153,782	16
12/31/2024	502,370	136,791	130,571	143,592	15
6/30/2024	435,725	69,076	99,999	105,359	N/A
3/31/2024	407,687	53,736	106,926	112,362	N/A
12/31/2023	423,356	70,609	122,999	128,712	N/A
9/30/2023	419,874	104,564	120,633	125,743	N/A
6/30/2023	397,081	112,700	123,078	129,308	N/A
3/31/2023	386,767	112,869	133,544	140,629	N/A
12/31/2022	353,714	100,339	124,242	130,144	N/A
9/30/2022	326,869	130,266	141,758	147,875	N/A
6/30/2022	305,296	124,865	122,367	127,178	N/A
3/31/2022	277,183	109,115	91,805	106,029	N/A
12/31/2021	274,462	114,888	91,788	105,914	N/A
9/30/2021	286,596	63,109	76,964	90,942	N/A
6/30/2021	290,118	41,537	94,970	109,251	N/A
3/31/2021	298,575	52,343	122,955	125,988	N/A
12/31/2020	293,024	56,220	134,371	137,603	N/A
9/30/2020	275,883	89,279	127,394	130,211	N/A
6/30/2020	248,828	112,793	107,786	110,145	N/A
3/31/2020	238,227	112,175	117,060	119,380	N/A
12/31/2019	248,542	115,664	102,958	105,073	N/A
9/30/2019	245,380	118,893	115,849	118,042	N/A
6/30/2019	262,355	101,354	109,424	111,630	N/A
3/31/2019	256,284	114,457	115,153	117,645	N/A
12/31/2018	253,721	107,672	115,472	118,018	N/A
9/30/2018	260,315	98,958	100,058	102,226	N/A
6/30/2018	251,381	96,259	102,430	105,251	N/A
3/31/2018	250,651	83,459	N/A	89,922	N/A
12/31/2017	234,929	56,750	N/A	80,718	N/A
9/30/2017	225,507	70,166	N/A	83,114	N/A
6/30/2017	209,364	58,195	N/A	89,142	N/A
3/31/2017	200,423	46,311	N/A	62,036	N/A
12/31/2016	183,128	20,133	N/A	73,293	N/A
9/30/2016	185,691	13,326	N/A	66,510	N/A
6/30/2016	191,247	24,875	N/A	66,462	N/A
3/31/2016	195,788	30,321	N/A	64,359	N/A
12/31/2015	190,263	55,132	N/A	60,152	N/A
9/30/2015	187,379	46,235	N/A	61,204	N/A
6/30/2015	183,181	40,636	N/A	65,787	N/A
3/31/2015	177,411	31,711	N/A	62,409	N/A
12/31/2014	172,930	29,316	N/A	58,118	N/A
9/30/2014	164,465	29,377	N/A	63,681	N/A
6/30/2014	158,735	23,846	N/A	60,347	N/A
3/31/2014	158,465	31,126	N/A	66,953	N/A
12/31/2013	155,338	30,132	N/A	60,208	N/A
9/30/2013	151,809	34,475	N/A	N/A	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: 7NX0's forecast earnings growth (14.2% per year) is above the savings rate (0.8%).

Earnings vs Market: 7NX0's earnings (14.2% per year) are forecast to grow slower than the German market (20% per year).

High Growth Earnings: 7NX0's earnings are forecast to grow, but not significantly.

Revenue vs Market: 7NX0's revenue (7.6% per year) is forecast to grow faster than the German market (5.4% per year).

High Growth Revenue: 7NX0's revenue (7.6% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: 7NX0's Return on Equity is forecast to be low in 3 years time (12.2%).