First Time Loading...
D

Devsisters Corp
KOSDAQ:194480

Watchlist Manager
Devsisters Corp
KOSDAQ:194480
Watchlist
Price: 47 650 KRW -0.73% Market Closed
Updated: May 2, 2024

Intrinsic Value

Devsisters Corp. engages in the development of social games for web and mobile phones. [ Read More ]

The intrinsic value of one Devsisters Corp stock under the Base Case scenario is 56 638.67 KRW. Compared to the current market price of 47 650 KRW, Devsisters Corp is Undervalued by 16%.

Key Points:
Intrinsic Value
Base Case
56 638.67 KRW
Undervaluation 16%
Intrinsic Value
Price
D
Worst Case
Base Case
Best Case

Valuation Backtest
Devsisters Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Devsisters Corp stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Devsisters Corp

Provide an overview of the primary business activities
of Devsisters Corp.

What unique competitive advantages
does Devsisters Corp hold over its rivals?

What risks and challenges
does Devsisters Corp face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Devsisters Corp.

Provide P/S
for Devsisters Corp.

Provide P/E
for Devsisters Corp.

Provide P/OCF
for Devsisters Corp.

Provide P/FCFE
for Devsisters Corp.

Provide P/B
for Devsisters Corp.

Provide EV/S
for Devsisters Corp.

Provide EV/GP
for Devsisters Corp.

Provide EV/EBITDA
for Devsisters Corp.

Provide EV/EBIT
for Devsisters Corp.

Provide EV/OCF
for Devsisters Corp.

Provide EV/FCFF
for Devsisters Corp.

Provide EV/IC
for Devsisters Corp.

Show me price targets
for Devsisters Corp made by professional analysts.

What are the Revenue projections
for Devsisters Corp?

How accurate were the past Revenue estimates
for Devsisters Corp?

What are the Net Income projections
for Devsisters Corp?

How accurate were the past Net Income estimates
for Devsisters Corp?

What are the EPS projections
for Devsisters Corp?

How accurate were the past EPS estimates
for Devsisters Corp?

What are the EBIT projections
for Devsisters Corp?

How accurate were the past EBIT estimates
for Devsisters Corp?

Compare the revenue forecasts
for Devsisters Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Devsisters Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Devsisters Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Devsisters Corp compared to its peers.

Compare the P/E ratios
of Devsisters Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Devsisters Corp with its peers.

Analyze the financial leverage
of Devsisters Corp compared to its main competitors.

Show all profitability ratios
for Devsisters Corp.

Provide ROE
for Devsisters Corp.

Provide ROA
for Devsisters Corp.

Provide ROIC
for Devsisters Corp.

Provide ROCE
for Devsisters Corp.

Provide Gross Margin
for Devsisters Corp.

Provide Operating Margin
for Devsisters Corp.

Provide Net Margin
for Devsisters Corp.

Provide FCF Margin
for Devsisters Corp.

Show all solvency ratios
for Devsisters Corp.

Provide D/E Ratio
for Devsisters Corp.

Provide D/A Ratio
for Devsisters Corp.

Provide Interest Coverage Ratio
for Devsisters Corp.

Provide Altman Z-Score Ratio
for Devsisters Corp.

Provide Quick Ratio
for Devsisters Corp.

Provide Current Ratio
for Devsisters Corp.

Provide Cash Ratio
for Devsisters Corp.

What is the historical Revenue growth
over the last 5 years for Devsisters Corp?

What is the historical Net Income growth
over the last 5 years for Devsisters Corp?

What is the current Free Cash Flow
of Devsisters Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Devsisters Corp.

Financials

Balance Sheet Decomposition
Devsisters Corp

Current Assets 80.1B
Cash & Short-Term Investments 54.3B
Receivables 16.4B
Other Current Assets 9.4B
Non-Current Assets 159.7B
Long-Term Investments 113.1B
PP&E 27.6B
Intangibles 6.8B
Other Non-Current Assets 12.2B
Current Liabilities 25.7B
Accrued Liabilities 3.7B
Other Current Liabilities 22B
Non-Current Liabilities 81.5B
Long-Term Debt 8.8B
Other Non-Current Liabilities 72.7B
Efficiency

Earnings Waterfall
Devsisters Corp

Revenue
161.1B KRW
Cost of Revenue
-1.7B KRW
Gross Profit
159.4B KRW
Operating Expenses
-207.4B KRW
Operating Income
-48B KRW
Other Expenses
-1.6B KRW
Net Income
-49.6B KRW

Free Cash Flow Analysis
Devsisters Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

Devsisters Corp's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
Exceptional Revenue Growth Forecast
Positive 3-Year Average ROIC
42/100
Profitability
Score

Devsisters Corp's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Devsisters Corp's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Short-Term Solvency
Long-Term Solvency
72/100
Solvency
Score

Devsisters Corp's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Devsisters Corp

Wall Street analysts forecast Devsisters Corp stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Devsisters Corp is 66 640 KRW with a low forecast of 54 540 KRW and a high forecast of 75 600 KRW.

Lowest
Price Target
54 540 KRW
14% Upside
Average
Price Target
66 640 KRW
40% Upside
Highest
Price Target
75 600 KRW
59% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Devsisters Corp

1M 1M
-2%
6M 6M
-5%
1Y 1Y
-14%
3Y 3Y
-54%
5Y 5Y
+433%
10Y 10Y
-21%
Annual Price Range
47 650
52w Low
33 450
52w High
61 100
Price Metrics
Average Annual Return 162.68%
Standard Deviation of Annual Returns 307.65%
Max Drawdown -82%
Shares Statistics
Market Capitalization 512.1B KRW
Shares Outstanding 10 760 024
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Devsisters Corp

Country

Korea

Industry

Media

Market Cap

512.1B KRW

Dividend Yield

0%

Description

Devsisters Corp. engages in the development of social games for web and mobile phones. The company is headquartered in Seoul, Seoul. The company went IPO on 2014-10-06. The firm mainly provides mobile phone games, such as Cookie Run, a casual game for Kakao and LINE, and others. The company also provides game character related products and others.

Contact

SEOUL
Seoul
327, Dosan-daero, Gangnam-gu
+82221480750
https://www.devsisters.com/

IPO

2014-10-06

Employees

-

Officers

Joint Chief Executive Officer
Mr. Ji-Hoon Lee
Founder
Mr. Sejoong Kim
Chief Technology Officer
Mr. Seong-Jin Hong
Vice-President of Business Administration Department and Inside Director
Mr. Moon-Hee Chung

See Also

Discover More
What is the Intrinsic Value of one Devsisters Corp stock?

The intrinsic value of one Devsisters Corp stock under the Base Case scenario is 56 638.67 KRW.

Is Devsisters Corp stock undervalued or overvalued?

Compared to the current market price of 47 650 KRW, Devsisters Corp is Undervalued by 16%.