stockrow
Friday 6 November 2026
Export NAMI’s income statement to Excel — free account
NAMI Corp.
NAMI Communication Services Internet Content & Information
NAMI Corp.’s revenue for fiscal 2025 (year ended December 2025) was $59.1 million, up 6.08% from fiscal 2024.
1.82
0.06
+3.41%
Follow NAMI
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 52 | 56 | 59 | — | +6.3% | — | — | — | — | |
| Gross margin, % | — | — | — | — | — | — | — | 42.06 | 28.78 | 11.03 | — | (31.0) pt | ||||||
| EBT | — | — | — | — | — | — | — | 11 | 4 | (14) | — | n/m | ||||||
| EBT margin, % | — | — | — | — | — | — | — | 21.99 | 7.52 | (24.37) | — | (46.4) pt | ||||||
| Net income | — | — | — | — | — | — | — | 11 | 4 | (14) | (15) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 56.41 | 53.72 | 21.23 | — | (38.6%) | |||||
| Earnings | — | — | — | — | — | — | — | 10.47 | 2.68 | (4.50) | — | n/m | ||||||
| Cash flow | — | — | — | — | — | — | — | 8.42 | 3.41 | (1.26) | 0.00 | n/m | ||||||
| Capex | — | — | — | — | — | — | — | (1.95) | (8.13) | (0.55) | 0.00 | (46.7%) | ||||||
| Free cash flow | — | — | — | — | — | — | — | 6.47 | (4.72) | (1.82) | 0.00 | n/m | ||||||
| Book value | — | — | — | — | — | — | — | (17.98) | 21.66 | 5.64 | 0.00 | n/m | ||||||
| Shares, m | — | — | — | — | — | — | — | 1 | 1 | 3 | — | +73.3% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | — | — | |||||
| P/S | — | — | — | — | — | — | — | — | — | — | — | — | ||||||
| P/B | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/FCF | — | — | — | — | — | — | — | 0.00 | 0.00 | (1.08) | (18.95) | (0.4) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | 8 | 4 | (4) | 2 | n/m | |||||
| Capex | — | — | — | — | — | — | — | (2) | (8) | (2) | (1) | (7.7%) | ||||||
| Free cash flow | — | — | — | — | — | — | — | 6 | (5) | (5) | 0 | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | 13 | 12 | 6 | 6 | (33.3%) | |||||
| Net debt | — | — | — | — | — | — | — | (16) | (14) | (9) | (7) | (24.9%) | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | (17) | 22 | 16 | 15 | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | 9.65 | (44.36) | 0.00 | (44.4) pt | |||||
| ROIC | — | — | — | — | — | — | — | 0.00 | 27.26 | (143.15) | 0.00 | (143.1) pt | ||||||
| ROE | — | — | — | — | — | — | — | 0.00 | 96.02 | (70.73) | 0.00 | (70.7) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | 93 | 103 | 107 | — | +7.3% | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.56 | 0.54 | 0.55 | — | (0.9%) | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · fundamentals updated 2 Nov 2026
NAMI Corp. vs peers in Internet Content & Information (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| MNY MoneyHero Limited | $25.0M | — (loss-making) | — (loss-making) | −12.60% (below 0%: shrinking) | n/m | −4,569.46% (below 0%: shrinking) | 51.96% | (16.01%) | Compare |
| CCG Cheche Group Inc. | $22.0M | — (loss-making) | — (loss-making) | +11.01% (above 0%: growing) | n/m | +90.36% (above 0%: growing) | 5.23% | (0.34%) | Compare |
| GIFT Giftify, Inc. | $18.8M | — (loss-making) | — (loss-making) | +18.84% (above 0%: growing) | n/m | +8.00% (above 0%: growing) | 19.58% | (7.14%) | Compare |
| SLE Super League Enterprise, Inc. | $13.7M | — (loss-making) | — (loss-making) | +0.27% (above 0%: growing) | n/m | −191.71% (below 0%: shrinking) | 41.34% | (121.17%) | Compare |
| FENG Phoenix New Media Limited | $7.2M | 3.7× | — (loss-making) | +22.27% (above 0%: growing) | n/m | +90.55% (above 0%: growing) | 57.28% | (2.42%) | Compare |
| GITS Global Interactive Technologies, Inc. | $6.5M | — (loss-making) | — | 0.00% | n/m | −17.06% (below 0%: shrinking) | 100.00% | (715,900.00%) | Compare |
| NAMI NAMI Corp. | $5.6M | — | — | — | — | −125.38% (below 0%: shrinking) | — | — | |
| CHAI Core AI Holdings, Inc. | $4.3M | — (loss-making) | — (loss-making) | +55.83% (above 0%: growing) | n/m | +232.68% (above 0%: growing) | (0.05%) | (7.37%) | Compare |
| LCFY Locafy Limited | $1.9M | — (loss-making) | — | +17.12% (above 0%: growing) | n/m | +89.62% (above 0%: growing) | 100.00% | (67.24%) | Compare |
| Median of peers | $10.5M | — | — | +14.07% | — | +48.81% | 46.65% | (11.69%) |