image
Technology - Electronic Gaming & Multimedia - NASDAQ - KR
$ 60.68
0.0165 %
$ 422 M
Market Cap
7.08
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one GRVY stock under the worst case scenario is HIDDEN Compared to the current market price of 60.7 USD, Gravity Co., Ltd. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one GRVY stock under the base case scenario is HIDDEN Compared to the current market price of 60.7 USD, Gravity Co., Ltd. is HIDDEN

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one GRVY stock under the best case scenario is HIDDEN Compared to the current market price of 60.7 USD, Gravity Co., Ltd. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart GRVY

image
$70.0$70.0$68.0$68.0$66.0$66.0$64.0$64.0$62.0$62.0$60.0$60.0$58.0$58.0$56.0$56.0$54.0$54.0$52.0$52.015 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '25
FINANCIALS
501 B REVENUE
-30.97%
85.4 B OPERATING INCOME
-46.76%
84.9 B NET INCOME
-35.69%
78.6 B OPERATING CASH FLOW
-40.68%
-47 B INVESTING CASH FLOW
59.65%
-4.64 B FINANCING CASH FLOW
-13.67%
130 B REVENUE
1.05%
16 B OPERATING INCOME
-42.16%
22.4 B NET INCOME
78.10%
0 OPERATING CASH FLOW
0.00%
0 INVESTING CASH FLOW
0.00%
0 FINANCING CASH FLOW
0.00%
Balance Sheet Gravity Co., Ltd.
image
Current Assets 654 B
Cash & Short-Term Investments 560 B
Receivables 82.7 B
Other Current Assets 11.1 B
Non-Current Assets 32.8 B
Long-Term Investments 1.77 B
PP&E 9.96 B
Other Non-Current Assets 21.1 B
81.55 %12.05 %3.08 %Total Assets$686.5b
Current Liabilities 109 B
Accounts Payable 67.9 B
Short-Term Debt 0
Other Current Liabilities 40.7 B
Non-Current Liabilities 9.45 B
Long-Term Debt 0
Other Non-Current Liabilities 9.45 B
57.52 %34.48 %8.00 %Total Liabilities$118.1b
EFFICIENCY
Earnings Waterfall Gravity Co., Ltd.
image
Revenue 501 B
Cost Of Revenue 307 B
Gross Profit 194 B
Operating Expenses 109 B
Operating Income 85.4 B
Other Expenses 482 M
Net Income 84.9 B
600b600b500b500b400b400b300b300b200b200b100b100b00501b(307b)194b(109b)85b(482m)85bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
38.72% GROSS MARGIN
38.72%
17.05% OPERATING MARGIN
17.05%
16.96% NET MARGIN
16.96%
14.96% ROE
14.96%
12.37% ROA
12.37%
11.80% ROIC
11.80%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Gravity Co., Ltd.
image
140b140b120b120b100b100b80b80b60b60b40b40b20b20b00(20b)(20b)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 84.9 B
Depreciation & Amortization 9.23 B
Capital Expenditures -4.76 B
Stock-Based Compensation 0
Change in Working Capital -3.82 B
Others -35 B
Free Cash Flow 73.8 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Gravity Co., Ltd.
image
GRVY has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership Gravity Co., Ltd.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Standard Uranium and Aero Energy Report New Gravity Survey Targets and Assay Results, Sun Dog Project, Northwest Athabasca Basin Additional Targets Emerging in Underexplored Rocks Vancouver, British Columbia--(Newsfile Corp. - May 7, 2025) - Standard Uranium Ltd. (TSXV: STND) (OTCQB: STTDF) (FSE: 9SU0) ("Standard Uranium" or the "Company") is pleased to announce the completion of an extensive high-resolution ground gravity survey across three target areas on the Sun Dog Project ("Sun Dog", or the "Project"), northern Saskatchewan. newsfilecorp.com - 1 week ago
Aero Energy and Standard Uranium Report New Gravity Survey Targets and Assay Results, Sun Dog Project, Northwest Athabasca Basin Additional Targets Emerging in Underexplored Rocks Vancouver, British Columbia--(Newsfile Corp. - May 7, 2025) - Aero Energy Limited (TSXV: AERO) (OTC Pink: AAUGF) (FSE: UU3) ("Aero" or the "Company") is pleased to announce the completion of an extensive high-resolution ground gravity survey across three target areas on the Sun Dog Project ("Sun Dog", or the "Project"), northern Saskatchewan. Integration and analysis of geophysical data sets has generated several new priority drill targets across the Wishbone, McNie, and Armbruster South target areas. newsfilecorp.com - 1 week ago
Stallion Uranium Announces Completion of Ground Gravity Survey over Coyote Target VANCOUVER, British Columbia, April 30, 2025 (GLOBE NEWSWIRE) -- Stallion Uranium Corp. (the “Company” or “Stallion”) (TSX-V: STUD; OTCQB: STLNF; FSE: FE0) is pleased to announce the successful completion of a ground gravity survey over its Coyote Target, located within the Southwestern Athabasca Basin Joint Venture (“JV”) Project in partnership with Atha Energy Corp. (“Atha Energy”) (TSX-V: SASK). The survey marks a critical step in advancing the exploration efforts in this highly prospective uranium region. globenewswire.com - 2 weeks ago
GRAVITY ANNOUNCES FILING OF ANNUAL REPORT ON FORM 20-F FOR FISCAL YEAR 2024 Seoul, South Korea, April 25, 2025 (GLOBE NEWSWIRE) -- GRAVITY Co., Ltd. (NasdaqGM: GRVY) (“Gravity” or the “Company”) today announced that the Company filed its annual report on Form 20-F for the fiscal year ended December 31, 2024 with the Securities and Exchange Commission on April 25, 2025. The annual report can be accessed on the Company's investor relations Web site at https://www.gravity.co.kr/en/ir/notice. globenewswire.com - 3 weeks ago
Ragnarok M: Classic (Chinese title: RO仙境傳說:守護永恆的愛 Classic) Ranked First in Taiwan, Second in Macau and Fourth in Hong Kong in Top Grossing of Apple App Store Seoul, South Korea , April 22, 2025 (GLOBE NEWSWIRE) -- GRAVITY Co., Ltd. (NasdaqGM: GRVY) (“Gravity” or “Company”), a developer and publisher of online and mobile games, announced that GRAVITY Interactive, Inc., Gravity's wholly-owned subsidiary, has officially launched Ragnarok M: Classic (Chinese title: RO 仙境傳說:守護永恆的愛 Classic) (“Ragnarok M: Classic”), an MMORPG Mobile game, in Taiwan, Hong Kong and Macau on April 16, 2025 and the early success has been made, ranking among the top in launching markets. globenewswire.com - 4 weeks ago
Ragnarok: Back to Glory Official Launching in Korea and Southeast Asia on April 17, 2025 Seoul, South Korea, April 17, 2025 (GLOBE NEWSWIRE) -- GRAVITY Co., Ltd. (NasdaqGM: GRVY) (“Gravity” or “Company”), a developer and publisher of online and mobile games, announced the official launch of Ragnarok: Back to Glory, in Korea and Southeast Asia on April 17, 2025. globenewswire.com - 1 month ago
S&P 500 Slips Through The Cracks, Analyst Spots Short-Lived Bounce Before Gravity Kicks In The market just slipped through what JPMorgan's Jason Hunter calls a "fork in the road" — only this time, it's more like tumbling through a black hole. Hunter says the recent U.S. trade policy surprise pushed the S&P 500 index below a critical level near 5500, triggering what could be an accelerated pricing of recession risks. benzinga.com - 1 month ago
仙境传说:破晓 (Ragnarok Dawn, Tentative English Title) Has Successfully Launched in China Seoul, South Korea, March 18, 2025 (GLOBE NEWSWIRE) -- GRAVITY Co., Ltd. (NasdaqGM: GRVY) (“Gravity” or “Company”), a developer and publisher of online and mobile games, announced that 仙境 传说 :破 晓 (“Ragnarok: Dawn”, Tentative English Title), an idle MMORPG mobile game, has made an early success after its launch in China on February 20, 2025. globenewswire.com - 2 months ago
Standard Uranium Provides Exploration Update Highlighting Results of Gravity and TDEM Surveys on Three Eastern Athabasca Uranium Projects Vancouver, British Columbia--(Newsfile Corp. - March 13, 2025) - Standard Uranium Ltd. (TSXV: STND) (OTCQB: STTDF) (FSE: 9SU) ("Standard Uranium" or the "Company") is pleased to provide a summary of geophysical programs on three of its 100% owned Eastern Athabasca Basin uranium projects as part of its targeted exploration strategies to continue advancing its uranium portfolio in the Athabasca Basin region towards discovery. newsfilecorp.com - 2 months ago
Cotec Announces Exclusivity and Collaboration Agreement with Salter Cyclones for the Use of Its Multi-Gravity Technology for the Recovery Ultra Fine Iron and Manganese VANCOUVER, BRITISH COLUMBIA / ACCESS Newswire / February 27, 2025 / CoTec Holdings Corp. (TSXV:CTH)(OTCQB:CTHCF) ("CoTec") is pleased to announce the signing of a binding long-term exclusivity and collaboration agreement with Salter Cyclones Limited ("Salter") for the application of its Multi-Gravity Separators (MGS) technology for the recovery of iron ore and manganese from both primary mining and tailings material. Salter's MGS technology was originally developed in the 1980s by Richard Mozley and has been in operation for many years applied to the recovery of valuable metal minerals (tin, chromium, copper, zinc etc). accessnewswire.com - 2 months ago
Ragnarok M: Classic Has Successfully Launched in Southeast Asia Seoul, South Korea, Feb. 19, 2025 (GLOBE NEWSWIRE) -- GRAVITY Co., Ltd. (NasdaqGM: GRVY) (“Gravity” or “Company”), a developer and publisher of online and mobile games, announced that GRAVITY Interactive, Inc., Gravity's wholly-owned subsidiary, has officially launched Ragnarok M: Classic, an MMORPG Mobile game, in 9 regions of Southeast Asia on February 14, 2025 and the early success has been made after the official launch in the launching markets. globenewswire.com - 2 months ago
CopperCorp Confirms Significant Outcropping Mineralization at Hydes and Commences Ground Gravity Surveys at Razorback Vancouver, British Columbia--(Newsfile Corp. - February 18, 2025) - CopperCorp Resources Inc. (TSXV: CPER) (OTCQB: CPCPF) ("CopperCorp" or the "Company") is pleased to provide an update on its ongoing exploration activities at the Company's 100% Razorback Copper-Gold-REE property in western Tasmania, Australia (Figures 1 and 2). Highlights Exploration field crews have successfully located outcropping copper mineralization at the Hydes prospect in the vicinity of a 1960's surface channel sampling program reported by BHP that returned 23.0m @ 0.8% Cu. newsfilecorp.com - 3 months ago
8. Profile Summary

Gravity Co., Ltd. GRVY

image
COUNTRY KR
INDUSTRY Electronic Gaming & Multimedia
MARKET CAP $ 422 M
Dividend Yield 0.00%
Description Gravity Co., Ltd. develops and publishes online and mobile games in South Korea, Taiwan, Thailand, and Japan. The company offers a massively multiplayer online role-playing game, including Ragnarok Online, Dragonica, Ragnarok Online II, and Ragnarok Prequel II. Its mobile games portfolio includes Ragnarok M: Eternal Love; Ragnarok Origin; Ragnarok X: Next Generation; the Labyrinth of Ragnarok; Ragnarok Poring Merge; Tera Classic; Ragnarok: The Lost Memories; Sadako M; NBA: Rise To Stardom; Milkmaid Of The Milky Way; and Paladog Tactics. The company also provides console games, such as Ragnarok DS for Nintendo DS; Ragnarok: The Princess of Light and Darkness for PlayStation Portable; Ragnarok Odyssey for PlayStation Vita; Double Dragon II for Xbox 360; Ragnarok Odyssey Ace for PlayStation Vita and PlayStation 3; and GRANDIA HD Collection for Nintendo Switch. In addition, it offers games for IPTV, including Pororo: The Little Penguin; and markets dolls, stationery, food, and other character-based merchandises, as well as game manuals, monthly magazines, and other publications. Further, the company provides system development and maintenance services, as well as system integration services to third parties. As of December 31, 2021, it owned 156 registered domain names. The company was incorporated in 2000 and is headquartered in Seoul, South Korea. Gravity Co., Ltd. is a subsidiary of GungHo Online Entertainment, Inc.
Contact 396 World Cup buk-ro, Seoul, 03925 https://www.gravity.co.kr
IPO Date Feb. 8, 2005
Employees 414
Officers Mr. Koji Yoshida Executive Director Mr. Hyun Chul Park Chief Executive Officer & Executive Director Mr. Taik Baik Seung Chief Marketing Officer and Senior Executive Vice President Mr. Yoshinori Kitamura Chairman of the Board, Chief Operating Officer & Chief Compliance Officer Mr. Kazuki Morishita Executive Director Mr. Kazuya Sakai Executive Director Mr. Heung Gon Kim Chief Financial Officer & Executive Director Mr. Kyu Hyeong Lee Senior Executive Vice President of Human Resources