[Korea] Games January 19, 2021
NCsoft Buy (036570 KS) (Maintain)
Watch for earnings/new title momentum and new TP: W1,260,000 businesses in 2021 Upside: 34.3%
Mirae Asset Daewoo Co., Ltd. Chang-kwean Kim [email protected] HeeSeok Lim [email protected]
Revenue from existing titles 4Q20 preview: Revenue of W552bn and OP of W187bn remains robust In 1Q21, we believe the combined daily average revenue of Lineage M and Lineage 2M has remained at around W4bn (similar to the 4Q20 level), supported by the continued effects of updates made in July (Lineage M) and November (Lineage 2M). For 4Q20, we expect NCsoft to post revenue of W552bn (+3.3% YoY) and operating profit of W187bn (+32.5% YoY). The consensus is currently looking for revenue of W554.9bn and operating profit of W169.3bn. We believe 4Q20 margins contracted on: 1) company-wide incentive payouts; and 2) bonus payouts to the company’s professional baseball team following its Korean Series win.
Launch of new businesses, 1Q20 new releases coming into view, with Lineage 2M beginning pre-registrations in including UNIVERSE, in 1Q21 Taiwan/Japan New releases due in 1Q20 are coming into view, with Lineage 2M beginning pre-registrations simultaneously in Taiwan and Japan on Jan. 8. The domestic rollout of Blade & Soul 2 also looks set to take place in 1Q21, as planned. Trickster M, which we have not reflected in our revenue assumption, has reached over 3mn pre- registrations. The K-pop entertainment platform UNIVERSE also surpassed 3mn pre-registrations on Jan. 14. In 2020, NCsoft established an AI-based brokerage firm (W90bn in capital) jointly with KB Securities.
Earnings/new title momentum Maintain Buy and TP of W1,260,000 expected every quarter in 2021 After bottoming in 4Q20, we expect earnings to gather momentum every quarter in 2021, driven by: 1) partial recognition of new title revenue in 1Q21; 2) full recognition of new title revenue in 2Q21; and 3) additional new releases and overseas expansion in 2H21. We expect to see platform diversification beyond mobile (i.e., consoles and cloud gaming). We also look for positive developments in new businesses in 2021 (e.g., entertainment, finance, and AI). Based on 2021F earnings, NCsoft is trading at a P/E of 23.9x. We think the stock’s multiple could expand to the mid-30x level, the upper end of its P/E band. We could revisit our EPS estimate once the company’s new release schedule is confirmed.
Key data
Current price (1/18/21, W) 938,000 Market cap (Wbn) 20,593 170 NCsoft KOSP I 150 OP (20F, Wbn) 855 Shares outstanding (mn) 22 130 Consensus OP (20F, Wbn) 837 Free float (%) 81.8 110 EPS growth (20F, %) 81.5 Foreign ownership (%) 49.3 90 P/E (20F, x) 31.4 Beta (12M) 0.63 70 50 Market P/E (20F, x) 20.9 52-week low (W) 530,000 1.20 5.20 9.20 1.21 KOSPI 3,013.93 52-week high (W) 995,000
Share performance Earnings and valuation metrics (%) 1M 6M 12M (Dec.) 2017 2018 2019 2020F 2021F 2022F Absolute 8.7 6.6 48.7 Revenue (Wbn) 1,759 1,715 1,701 2,407 3,135 3,534 Relative 0.0 -22.2 11.0 OP (Wbn) 585 615 479 855 1,141 1,402 OP margin (%) 33.3 35.9 28.2 35.5 36.4 39.7 NP (Wbn) 441 418 358 650 862 1,053 EPS (W) 20,104 19,061 16,320 29,613 39,247 47,954 ROE (%) 19.1 16.4 14.7 23.5 25.3 24.9 P/E (x) 22.3 24.5 33.1 31.4 23.9 19.6 P/B (x) 3.4 3.7 4.1 5.9 4.9 4.0 Div. yield (%) 1.6 1.3 1.0 0.7 0.8 0.9 Notes: Under consolidated K-IFRS; NP is attributable to owners of the parent Source: Company data, Mirae Asset Daewoo Research estimates Analysts who prepared this report are registered as research analysts in Korea but not in any other jurisdiction, including the US. PLEASE SEE ANALYST CERTIFICATIONS AND IMPORTANT DISCLOSURES AND DISCLAIMERS IN APPENDIX 1 AT THE END OF REPORT. January 19, 2021 NCsoft
Table 1. Quarterly and annual earnings (Wbn, %) 1Q19 2Q19 3Q19 4Q19 1Q20 2Q20 3Q20 4Q20F 2019 2020F 2021F Revenue 359 411 398 534 731 539 585 552 1,701 2,407 3,135 Lineage 21 50 52 51 45 34 50 42 174 171 177 Lineage II 22 21 23 28 26 26 26 25 94 103 108 Aion 12 12 13 8 10 8 8 13 46 40 39 Blade & Soul 23 21 21 18 20 20 17 20 84 77 61 Guild Wars 2 16 16 15 11 13 16 19 16 59 63 59 Mobile games 199 224 213 363 553 357 390 363 999 1,663 2,342 Other 8 15 16 10 12 15 16 14 49 58 60 Royalties 57 52 44 44 53 62 59 58 198 232 290 OP 80 129 129 141 241 209 218 187 479 855 1,141 OP margin 22.2 31.5 32.4 26.4 33.0 38.8 37.2 33.9 28.2 35.5 36.4 NP 75 117 114 54 195 158 153 146 359 652 864 Net margin 20.8 28.4 28.6 10.1 26.7 29.4 26.1 26.4 21.1 27.1 27.6 YoY growth Revenue -24.5 -5.9 -1.5 33.4 103.8 31.1 47.1 3.3 -0.8 41.5 30.3 Lineage -26.7 19.1 28.6 31.7 116.0 -31.6 -3.8 -18.7 16.3 -2.0 3.8 Lineage II 51.5 59.0 47.3 34.4 22.7 21.5 14.3 -11.2 46.5 10.3 4.5 Aion -34.3 -20.7 -19.2 -36.3 -17.7 -33.9 -36.1 60.1 -27.5 -13.7 -2.0 Blade & Soul -31.3 -31.1 -28.6 -28.0 -15.7 -6.2 -19.9 12.8 -29.9 -8.3 -21.3 Guild Wars 2 -30.9 -20.0 -27.8 -27.8 -23.3 -1.5 24.3 45.4 -26.8 8.1 -7.3 Mobile games -24.7 6.6 -1.5 62.9 178.3 59.6 82.6 0.2 9.4 66.5 40.8 Other 4.6 16.9 25.2 -8.4 39.2 5.3 2.9 43.7 10.7 18.3 4.3 Royalties -31.8 -44.2 -14.2 -17.0 -8.0 20.8 33.1 30.0 -29.9 17.2 25.0 OP -61.0 -18.9 -7.3 24.7 203.6 61.5 68.9 32.5 -22.1 78.5 33.4 NP -37.3 -16.7 20.3 -19.9 161.6 35.5 34.3 168.7 -14.8 81.4 32.6 Source: Company data, Mirae Asset Daewoo Research estimates
Mirae Asset Daewoo Research 2 January 19, 2021 NCsoft
Figure 1. Lineage M: Daily revenue
(Wbn) Jul. 8 6 Three-year anniversary update Apr. 22 "Archmage: Encounter Awakening" update 4
2
0 1/20 2/20 3/20 4/20 5/20 6/20 7/20 8/20 9/20 10/20 11/20 12/20 1/21
Source: Sensor Tower, Mirae Asset Daewoo Research estimates
Figure 2. Lineage 2M: Daily revenue
(Wbn) 6 Nov. 25 First-year anniversary update
4
2
0 1/20 2/20 3/20 4/20 5/20 6/20 7/20 8/20 9/20 10/20 11/20 12/20 1/21
Source: Sensor Tower, Mirae Asset Daewoo Research estimates
Figure 3. Lineage M + Lineage 2M: Daily revenue
(Wbn) 10
8
6
4
2
0 1/20 2/20 3/20 4/20 5/20 6/20 7/20 8/20 9/20 10/20 11/20 12/20 1/21
Source: Sensor Tower, Mirae Asset Daewoo Research estimates
Mirae Asset Daewoo Research 3 January 19, 2021 NCsoft
NCsoft (036570 KS)
Income statement (summarized) Balance sheet (summarized) (Wbn) 2019 2020F 2021F 2022F (Wbn) 2019 2020F 2021F 2022F Revenue 1,701 2,407 3,135 3,534 Current assets 2,088 2,612 3,261 3,885 Cost of revenue 0 0 0 0 Cash & equivalents 303 416 615 530 Gross profit 1,701 2,407 3,135 3,534 AR & other receivables 257 364 475 535 SG&A expenses 1,222 1,551 1,994 2,132 Inventory 2 3 4 4 OP (adj.) 479 855 1,141 1,402 Other current assets 1,526 1,829 2,167 2,816 OP 479 855 1,141 1,402 Non-current assets 1,259 1,485 1,786 2,186 Non-operating profit 17 30 54 48 Investments in associates 44 62 80 91 Net financial income 25 30 39 45 PP&E 350 408 536 749 Net income from associates -19 0 0 0 Intangible assets 50 48 47 46 Pretax profit 496 885 1,195 1,450 Total assets 3,346 4,098 5,047 6,071 Income tax 137 233 331 395 Current liabilities 450 632 819 922 Profit from continuing operations 359 652 864 1,056 AP & other payables 50 70 92 103 Profit from discontinued operations 0 0 0 0 Short-term financial liabilities 43 56 69 77 NP 359 652 8641,056 Other current liabilities 357 506 658 742 Attributable to owners 358 650 862 1,053 Non-current liabilities 384 410 436 450 Attributable to minority interests 1 2 2 3 Long-term financial liabilities 324 324 324 324 Total comprehensive income 264 652 864 1,056 Other non-current liabilities 60 86 112 126 Attributable to owners 263 648 858 1,049 Total liabilities 834 1,041 1,255 1,372 Attributable to minority interests 2 4 6 7 Equity attributable to owners 2,499 3,041 3,775 4,679 EBITDA 531 917 1,224 1,520 Capital stock 11 11 11 11 FCF 341 658 778 403 Capital surplus 436 436 436 436 EBITDA margin (%) 31.2 38.1 39.0 43.0 Retained earnings 2,382 2,925 3,658 4,562 OP margin (%) 28.2 35.5 36.4 39.7 Minority interests 13 15 17 20 Net margin (%) 21.0 27.0 27.5 29.8 Shareholders' equity 2,512 3,056 3,792 4,699
Cash flow statement (summarized) Key valuation metrics/ratios (Wbn) 2019 2020F 2021F 2022F 2019 2020F 2021F 2022F Operating cash flow 392 776 988 733 P/E (x) 33.1 31.4 23.9 19.6 NP 359 652 864 1,056 P/CF (x) 21.2 22.4 16.7 13.5 Non-cash income/expenses 200 261 371 464 P/B (x) 4.1 5.9 4.9 4.0 Depreciation 51 61 82 117 EV/EBITDA (x) 21.2 20.4 15.0 12.0 Amortization 1 1 1 1 EPS (W) 16,320 29,613 39,247 47,954 Other 148 199 288 346 CFPS (W) 25,497 41,582 56,263 69,227 Chg. in working capital -71 62 41 -440 BPS (W) 133,449 158,162 191,570 232,747 Chg. in AR & other receivables -106 -105 -109 -60 DPS (W) 5,220 6,220 7,220 8,220 Chg. in inventory -1 -1 -1 0 Dividend payout ratio (%) 30.0 19.7 17.2 16.0 Chg. in AP & other payables 3 2 2 1 Dividend yield (%) 1.0 0.7 0.8 0.9 Income tax -130 -233 -331 -395 Revenue growth (%) -0.8 41.5 30.2 12.7 Cash flow from investing activities -234 -551 -655 -667 EBITDA growth (%) -17.4 72.7 33.5 24.2 Chg. in PP&E -50 -118 -210 -330 OP growth (%) -22.1 78.5 33.5 22.9 Chg. in intangible assets -3 0 0 0 EPS growth (%) -14.4 81.5 32.5 22.2 Chg. in financial assets -446 -433 -435 -237 AR turnover (x) 8.4 7.8 7.6 7.1 Other 265 0 -10 -100 Inventory turnover (x) 1,105.6 961.4 928.4 869.6 Cash flow from financing activities -46 -95 -115 -141 AP turnover (x) 0.0 0.0 0.0 0.0 Chg. in financial liabilities 211 13 13 7 ROA (%) 11.4 17.5 18.9 19.0 Chg. in equity 3 0 0 0 ROE (%) 14.7 23.5 25.3 24.9 Dividends -125 -108 -128 -149 ROIC (%) 131.5 190.3 205.2 120.5 Other -135 0 0 1 Debt-to-equity ratio (%) 33.2 34.1 33.1 29.2 Chg. in cash 118 112 199 -85 Current ratio (%) 464.2 413.6 398.0 421.3 Beginning balance 186 303 416 615 Net debt-to-equity ratio (%) -24.4 -58.4 -59.6 -49.5 Ending balance 303 416 615 530 Interest coverage ratio (x) 56.9 71.0 91.5 109.5 Source: Company data, Mirae Asset Daewoo Research estimates
Mirae Asset Daewoo Research 4 January 19, 2021 NCsoft
Appendix 1
Important disclosures and disclaimers Two-year rating and TP history
Company Date Rating TP (W) (W) NCsoft NCsoft (036570) 08/14/20 Buy 1,260,000 1,500,000 07/10/20 Buy 1,310,000 06/01/20 Buy 1,150,000 1,000,000 05/12/20 Buy 970,000 01/07/20 Buy 910,000 11/26/19 One year 700,000 500,000 11/26/18 Buy 700,000
0 Jan 19 Jan 20 Jan 21
Stock ratings Sector ratings Buy Expected 12-month performance: +20% or greater Overweight Expected to outperform the market over 12 months Trading Buy Expected 12-month performance: +10% to +20% Neutral Expected to perform in line with the market over 12 months Hold Expected 12-month performance: -10% to +10% Underweight Expected to underperform the market over 12 months Sell Expected 12-month performance: -10% or worse
Rating and TP history: Share price (─), TP (▬), Not Rated (■), Buy (▲), Trading Buy (■), Hold (●), Sell (◆) * Our investment rating is a guide to the expected return of the stock over the next 12 months. * Outside of the official ratings of Mirae Asset Daewoo Co., Ltd., analysts may call trading opportunities should technical or short-term material developments arise. * The TP was determined by the research analyst through valuation methods discussed in this report, in part based on estimates of future earnings. * TP achievement may be impeded by risks related to the subject securities and companies, as well as general market and economic conditions.
Ratings distribution and investment banking services Buy Trading Buy Hold Sell Ratings distribution 78.43% 11.76% 8.50% 1.31% Investment banking services 66.67% 22.22% 11.11% 0.00% * Based on recommendations in the last 12 months (as of December 31, 2020)
Disclosures As of the publication date, Mirae Asset Daewoo Co., Ltd. has acted as a liquidity provider for equity-linked warrants backed by shares of NCsoft as an underlying asset; other than this, Mirae Asset Daewoo has no other special interests in the covered companies.
Analyst certification The research analysts who prepared this report (the “Analysts”) are registered with the Korea Financial Investment Association and are subject to Korean securities regulations. They are neither registered as research analysts in any other jurisdiction nor subject to the laws or regulations thereof. Each Analyst responsible for the preparation of this report certifies that (i) all views expressed in this report accurately reflect the personal views of the Analyst about any and all of the issuers and securities named in this report and (ii) no part of the compensation of the Analyst was, is, or will be directly or indirectly related to the specific recommendations or views contained in this report. Mirae Asset Daewoo Co., Ltd. (“Mirae Asset Daewoo”) policy prohibits its Analysts and members of their households from owning securities of any company in the Analyst’s area of coverage, and the Analysts do not serve as an officer, director, or advisory board member of the subject companies. Except as otherwise specified herein, the Analysts have not received any compensation or any other benefits from the subject companies in the past 12 months and have not been promised the same in connection with this report. Like all employees of Mirae Asset Daewoo, the Analysts receive compensation that is determined by overall firm profitability, which includes revenues from, among other business units, the institutional equities, investment banking, proprietary trading, and private client divisions. At the time of publication of this report, the Analysts do not know or have reason to know of any actual, material conflict of interest of the Analyst or Mirae Asset Daewoo except as otherwise stated herein.
Disclaimers This report was prepared by Mirae Asset Daewoo, a broker-dealer registered in the Republic of Korea and a member of the Korea Exchange. Information and opinions contained herein have been compiled in good faith and from sources believed to be reliable, but such information has not been independently verified and Mirae Asset Daewoo makes no guarantee, representation or warranty, express or implied, as to the fairness, accuracy, completeness, or correctness of the information and opinions contained herein or of any translation into English from the Korean language. In case of an English translation of a report prepared in the Korean language, the original Korean language report may have been made available to investors in advance of this report. The intended recipients of this report are sophisticated institutional investors who have substantial knowledge of the local business environment, its common practices, laws, and accounting principles, and no person whose receipt or use of this report would violate any laws or regulations or subject Mirae Asset Daewoo or any of its affiliates to registration or licensing requirements in any jurisdiction shall receive or make any use hereof. This report is for general information purposes only and is not and shall not be construed as an offer or a solicitation of an offer to effect transactions in any securities or other financial instruments. The report does not constitute investment advice to any person, and such person shall not be treated as a client of Mirae Asset Daewoo by virtue of receiving this report. This report does not take into account the particular investment objectives, financial situations, or needs of individual clients. The report is not to be relied upon in substitution for the exercise of independent judgment. Information and opinions contained herein are as of the date hereof and are subject to change without notice. The price and value of the investments referred to in this report and the income from them may depreciate or appreciate, and investors may incur losses on investments. Past performance is not a guide to future performance. Future returns are not guaranteed, and a loss of original capital may occur. Mirae Asset Daewoo, its affiliates, and their directors, officers, employees, and agents
Mirae Asset Daewoo Research 5 January 19, 2021 NCsoft
do not accept any liability for any loss arising out of the use hereof. Mirae Asset Daewoo may have issued other reports that are inconsistent with, and reach different conclusions from, the opinions presented in this report. The reports may reflect different assumptions, views, and analytical methods of the analysts who prepared them. Mirae Asset Daewoo may make investment decisions that are inconsistent with the opinions and views expressed in this research report. Mirae Asset Daewoo, its affiliates, and their directors, officers, employees, and agents may have long or short positions in any of the subject securities at any time and may make a purchase or sale, or offer to make a purchase or sale, of any such securities or other financial instruments from time to time in the open market or otherwise, in each case either as principals or agents. Mirae Asset Daewoo and its affiliates may have had, or may be expecting to enter into, business relationships with the subject companies to provide investment banking, market-making, or other financial services as are permitted under applicable laws and regulations. No part of this document may be copied or reproduced in any manner or form or redistributed or published, in whole or in part, without the prior written consent of Mirae Asset Daewoo. For further information regarding company-specific information as it pertains to the representations and disclosures in this Appendix 1, please contact [email protected] or +1 (212) 407-1000.
Distribution United Kingdom: This report is being distributed by Mirae Asset Securities (UK) Ltd. in the United Kingdom only to (i) investment professionals falling within Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 (the “Order”), and (ii) high net worth companies and other persons to whom it may lawfully be communicated, falling within Article 49(2)(A) to (E) of the Order (all such persons together being referred to as “Relevant Persons”). This report is directed only at Relevant Persons. Any person who is not a Relevant Person should not act or rely on this report or any of its contents. United States: Mirae Asset Daewoo is not a registered broker-dealer in the United States and, therefore, is not subject to U.S. rules regarding the preparation of research reports and the independence of research analysts. This report is distributed in the U.S. by Mirae Asset Securities (USA) Inc., a member of FINRA/SIPC, to “major U.S. institutional investors” in reliance on the exemption from registration provided by Rule 15a-6(b)(4) under the U.S. Securities Exchange Act of 1934, as amended. All U.S. persons that receive this document by their acceptance hereof represent and warrant that they are a major U.S. institutional investor and have not received this report under any express or implied understanding that they will direct commission income to Mirae Asset Daewoo or its affiliates. Any U.S. recipient of this document wishing to effect a transaction in any securities discussed herein should contact and place orders with Mirae Asset Securities (USA) Inc. Mirae Asset Securities (USA) Inc. accepts responsibility for the contents of this report in the U.S., subject to the terms hereof, to the extent that it is delivered to a U.S. person other than a major U.S. institutional investor. Under no circumstances should any recipient of this research report effect any transaction to buy or sell securities or related financial instruments through Mirae Asset Daewoo. The securities described in this report may not have been registered under the U.S. Securities Act of 1933, as amended, and, in such case, may not be offered or sold in the U.S. or to U.S. persons absent registration or an applicable exemption from the registration requirements. Hong Kong: This report is distributed in Hong Kong by Mirae Asset Securities (HK) Limited, which is regulated by the Hong Kong Securities and Futures Commission. The contents of this report have not been reviewed by any regulatory authority in Hong Kong. This report is for distribution only to professional investors within the meaning of Part I of Schedule 1 to the Securities and Futures Ordinance of Hong Kong (Cap. 571, Laws of Hong Kong) and any rules made thereunder and may not be redistributed in whole or in part in Hong Kong to any person. All other jurisdictions: Customers in all other countries who wish to effect a transaction in any securities referenced in this report should contact Mirae Asset Daewoo or its affiliates only if distribution to or use by such customer of this report would not violate applicable laws and regulations and not subject Mirae Asset Daewoo and its affiliates to any registration or licensing requirement within such jurisdiction.
Mirae Asset Daewoo Research 6 January 19, 2021 NCsoft
Mirae Asset Daewoo International Network
Mirae Asset Daewoo Co., Ltd. (Seoul) Mirae Asset Securities (HK) Ltd. Mirae Asset Securities (UK) Ltd. One-Asia Equity Sales Team Units 8501, 8507-8508, 85/F 41st Floor, Tower 42 Mirae Asset Center 1 Building International Commerce Centre 25 Old Broad Street, 26 Eulji-ro 5-gil, Jung-gu, Seoul 04539 1 Austin Road West London EC2N 1HQ Korea Kowloon United Kingdom Hong Kong Tel: 82-2-3774-2124 Tel: 852-2845-6332 Tel: 44-20-7982-8000
Mirae Asset Securities (USA) Inc. Mirae Asset Wealth Management (USA) Inc. Mirae Asset Wealth Management (Brazil) CCTVM 810 Seventh Avenue, 37th Floor 555 S. Flower Street, Suite 4410, Rua Funchal, 418, 18th Floor, E-Tower Building New York, NY 10019 Los Angeles, California 90071 Vila Olimpia USA USA Sao Paulo - SP 04551-060 Brazil Tel: 1-212-407-1000 Tel: 1-213-262-3807 Tel: 55-11-2789-2100
PT. Mirae Asset Sekuritas Indonesia Mirae Asset Securities (Singapore) Pte. Ltd. Mirae Asset Securities (Vietnam) LLC Equity Tower Building Lt. 50 6 Battery Road, #11-01 7F, Saigon Royal Building Sudirman Central Business District Singapore 049909 91 Pasteur St. Jl. Jend. Sudirman, Kav. 52-53 Republic of Singapore District 1, Ben Nghe Ward, Ho Chi Minh City Jakarta Selatan 12190 Vietnam Indonesia Tel: 62-21-515-3281 Tel: 65-6671-9845 Tel: 84-8-3911-0633 (ext.110) Mirae Asset Securities Mongolia UTsK LLC Mirae Asset Investment Advisory (Beijing) Co., Ltd Beijing Representative Office #406, Blue Sky Tower, Peace Avenue 17 2401B, 24th Floor, East Tower, Twin Towers 2401A, 24th Floor, East Tower, Twin Towers 1 Khoroo, Sukhbaatar District B12 Jianguomenwai Avenue, Chaoyang District B12 Jianguomenwai Avenue, Chaoyang District Ulaanbaatar 14240 Beijing 100022 Beijing 100022 Mongolia China China
Tel: 976-7011-0806 Tel: 86-10-6567-9699 Tel: 86-10-6567-9699 (ext. 3300) Shanghai Representative Office Ho Chi Minh Representative Office 38T31, 38F, Shanghai World Financial Center 7F, Saigon Royal Building 100 Century Avenue, Pudong New Area 91 Pasteur St. Shanghai 200120 District 1, Ben Nghe Ward, Ho Chi Minh City China Vietnam
Tel: 86-21-5013-6392 Tel: 84-8-3910-7715
Mirae Asset Daewoo Research 7