First Time Loading...

Gravity Co Ltd
NASDAQ:GRVY

Watchlist Manager
Gravity Co Ltd Logo
Gravity Co Ltd
NASDAQ:GRVY
Watchlist
Price: 68 USD 0.92%
Updated: Apr 24, 2024

Intrinsic Value

Gravity Co., Ltd. engages in the development and publishing of online games, software and other related services. [ Read More ]

The intrinsic value of one GRVY stock under the Base Case scenario is 144.49 USD. Compared to the current market price of 68 USD, Gravity Co Ltd is Undervalued by 53%.

Key Points:
GRVY Intrinsic Value
Base Case
144.49 USD
Undervaluation 53%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Gravity Co Ltd

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

Run backtest to discover the historical profit from buying and selling GRVY 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
Gravity Co Ltd

Provide an overview of the primary business activities
of Gravity Co Ltd.

What unique competitive advantages
does Gravity Co Ltd hold over its rivals?

What risks and challenges
does Gravity Co Ltd face in the near future?

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

Show all valuation multiples
for Gravity Co Ltd.

Provide P/S
for Gravity Co Ltd.

Provide P/E
for Gravity Co Ltd.

Provide P/OCF
for Gravity Co Ltd.

Provide P/FCFE
for Gravity Co Ltd.

Provide P/B
for Gravity Co Ltd.

Provide EV/S
for Gravity Co Ltd.

Provide EV/GP
for Gravity Co Ltd.

Provide EV/EBITDA
for Gravity Co Ltd.

Provide EV/EBIT
for Gravity Co Ltd.

Provide EV/OCF
for Gravity Co Ltd.

Provide EV/FCFF
for Gravity Co Ltd.

Provide EV/IC
for Gravity Co Ltd.

Compare the intrinsic valuations
of Gravity Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Gravity Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Gravity Co Ltd compared to its peers.

Compare the P/E ratios
of Gravity Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Gravity Co Ltd with its peers.

Analyze the financial leverage
of Gravity Co Ltd compared to its main competitors.

Show all profitability ratios
for Gravity Co Ltd.

Provide ROE
for Gravity Co Ltd.

Provide ROA
for Gravity Co Ltd.

Provide ROIC
for Gravity Co Ltd.

Provide ROCE
for Gravity Co Ltd.

Provide Gross Margin
for Gravity Co Ltd.

Provide Operating Margin
for Gravity Co Ltd.

Provide Net Margin
for Gravity Co Ltd.

Provide FCF Margin
for Gravity Co Ltd.

Show all solvency ratios
for Gravity Co Ltd.

Provide D/E Ratio
for Gravity Co Ltd.

Provide D/A Ratio
for Gravity Co Ltd.

Provide Interest Coverage Ratio
for Gravity Co Ltd.

Provide Altman Z-Score Ratio
for Gravity Co Ltd.

Provide Quick Ratio
for Gravity Co Ltd.

Provide Current Ratio
for Gravity Co Ltd.

Provide Cash Ratio
for Gravity Co Ltd.

What is the historical Revenue growth
over the last 5 years for Gravity Co Ltd?

What is the historical Net Income growth
over the last 5 years for Gravity Co Ltd?

What is the current Free Cash Flow
of Gravity Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Gravity Co Ltd.

Financials

Balance Sheet Decomposition
Gravity Co Ltd

Current Assets 538B
Cash & Short-Term Investments 448B
Receivables 81.3B
Other Current Assets 8.7B
Non-Current Assets 29.4B
PP&E 10.8B
Intangibles 5B
Other Non-Current Assets 13.5B
Current Liabilities 116.5B
Accounts Payable 76.6B
Accrued Liabilities 1.6B
Other Current Liabilities 38.2B
Non-Current Liabilities 8B
Other Non-Current Liabilities 8B
Efficiency

Earnings Waterfall
Gravity Co Ltd

Revenue
756.1B KRW
Cost of Revenue
-503.3B KRW
Gross Profit
252.8B KRW
Operating Expenses
-79.8B KRW
Operating Income
172.9B KRW
Other Expenses
-29.3B KRW
Net Income
143.6B KRW

Free Cash Flow Analysis
Gravity Co Ltd

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

GRVY Profitability Score
Profitability Due Diligence

Gravity Co Ltd's profitability score is 76/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Exceptional 3-Year Average ROE
Exceptional ROIC
Positive Gross Profit
76/100
Profitability
Score

Gravity Co Ltd's profitability score is 76/100. The higher the profitability score, the more profitable the company is.

GRVY Solvency Score
Solvency Due Diligence

Gravity Co Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Short-Term Solvency
Long-Term Solvency
Low D/E
86/100
Solvency
Score

Gravity Co Ltd's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GRVY Price Targets Summary
Gravity Co Ltd

There are no price targets for GRVY.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

GRVY Price
Gravity Co Ltd

1M 1M
-4%
6M 6M
+6%
1Y 1Y
+22%
3Y 3Y
-45%
5Y 5Y
+15%
10Y 10Y
+1 758%
Annual Price Range
68
52w Low
52.58
52w High
81.2
Price Metrics
Average Annual Return 66.36%
Standard Deviation of Annual Returns 225.65%
Max Drawdown -83%
Shares Statistics
Market Capitalization 472.5m USD
Shares Outstanding 6 950 000
Percentage of Shares Shorted 0.4%

GRVY Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Gravity Co Ltd Logo
Gravity Co Ltd

Country

Korea

Industry

Media

Market Cap

472.5m USD

Dividend Yield

0%

Description

Gravity Co., Ltd. engages in the development and publishing of online games, software and other related services. The company is headquartered in Seoul, Seoul. The company went IPO on 2005-02-08. The firm's segments include online games, mobile games and other. Its principal product includes Ragnarok Online, which is a multiplayer online role playing game. The company categorizes products into over three categories, such as online games; mobile games and applications, and other games and game-related products and services, including character-based merchandise and animation. The company offers over five online games, such as Ragnarok Online, Ragnarok Online II, Requiem, Dragonica (Dragon Saga) and R.O.S.E. Online, which are action adventure massively multiplayer online role-playing games (MMORPG). The company develops mobile games, including Ragnarok Online-Uprising: Valkyrie, Ragnarok Online Mobile Story and Ragnarok Violet, and also publishes mobile games licensed from third parties. The company provides games for game consoles and handheld game consoles, such as Nintendo DS, Xbox 360 and the PlayStation series.

Contact

SEOUL
Seoul
15F, Nuritkum Square R&D Tower, 396, World Cup buk-ro, Mapo-gu
+82221327000.0
http://www.gravity.co.kr/

IPO

2005-02-08

Employees

172

Officers

CFO & Executive Director
Mr. Heung Gon Kim
Chairman of the Board & COO
Mr. Yoshinori Kitamura
CEO & Executive Director
Mr. Hyun Chul Park
Chief Marketing Officer and Senior Executive Vice President
Mr. Taik Baik Seung
Senior Executive Vice President of Human Resources
Mr. Kyu Hyeong Lee
Executive Director
Mr. Kazuya Sakai

See Also

Discover More
What is the Intrinsic Value of one GRVY stock?

The intrinsic value of one GRVY stock under the Base Case scenario is 144.49 USD.

Is GRVY stock undervalued or overvalued?

Compared to the current market price of 68 USD, Gravity Co Ltd is Undervalued by 53%.