image
Technology - Electronic Gaming & Multimedia - NASDAQ - KR
$ 57.31
0.88 %
$ 398 M
Market Cap
6.86
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one GRVY stock under the worst case scenario is HIDDEN Compared to the current market price of 57.3 USD, Gravity Co., Ltd. is HIDDEN

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one GRVY stock under the base case scenario is HIDDEN Compared to the current market price of 57.3 USD, Gravity Co., Ltd. is HIDDEN

This DCF valuation model was last updated on Mar, 3, 2025.

The intrinsic value of one GRVY stock under the best case scenario is HIDDEN Compared to the current market price of 57.3 USD, Gravity Co., Ltd. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
726 B REVENUE
56.49%
160 B OPERATING INCOME
52.96%
132 B NET INCOME
58.95%
132 B OPERATING CASH FLOW
34.75%
-117 B INVESTING CASH FLOW
-421.83%
-4.08 B FINANCING CASH FLOW
-4.21%
128 B REVENUE
4.40%
27.6 B OPERATING INCOME
83.97%
12.6 B NET INCOME
-53.22%
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 547 B
Cash & Short-Term Investments 466 B
Receivables 74.8 B
Other Current Assets 6.31 B
Non-Current Assets 31.3 B
Long-Term Investments 1.82 B
PP&E 10.2 B
Other Non-Current Assets 19.3 B
Current Liabilities 106 B
Accounts Payable 61.8 B
Short-Term Debt 0
Other Current Liabilities 44.7 B
Non-Current Liabilities 8.02 B
Long-Term Debt 0
Other Non-Current Liabilities 8.02 B
EFFICIENCY
Earnings Waterfall Gravity Co., Ltd.
image
Revenue 726 B
Cost Of Revenue 485 B
Gross Profit 241 B
Operating Expenses 80.2 B
Operating Income 160 B
Other Expenses 28.3 B
Net Income 132 B
RATIOS
33.16% GROSS MARGIN
33.16%
22.10% OPERATING MARGIN
22.10%
18.20% NET MARGIN
18.20%
28.51% ROE
28.51%
22.83% ROA
22.83%
26.60% ROIC
26.60%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Gravity Co., Ltd.
image
Net Income 132 B
Depreciation & Amortization 7.66 B
Capital Expenditures -5.8 B
Stock-Based Compensation 0
Change in Working Capital -5.03 B
Others -32.5 B
Free Cash Flow 127 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
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
Date Value Insider Amount Avg Price
7. News
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 - 1 week 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 - 1 week ago
Gravity Reports Preliminary Unaudited 4Q 2024 Results and Business Updates Seoul, South Korea, Feb. 14, 2025 (GLOBE NEWSWIRE) -- GRAVITY Co., Ltd. (NasdaqGM: GRVY) (“Gravity” or “Company”), a developer and publisher of online and mobile games based in South Korea, today announced its unaudited financial results for the fourth quarter ended December 31, 2024, prepared in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board and business updates. globenewswire.com - 2 weeks ago
Ragnarok Begins (RO仙境傳說:一定要可愛) Official Launching in Taiwan, Hong Kong and Macau on February 13, 2025 Seoul, South Korea, Feb. 13, 2025 (GLOBE NEWSWIRE) -- GRAVITY Co., Ltd. (NasdaqGM: GRVY) (“Gravity” or “Company”), a developer and publisher of online and mobile games, announced that Gravity Communications Co., Ltd., Gravity's wholly-owned subsidiary, officially launched Ragnarok Begins (RO 仙境傳說:一定要可愛), an Action Side-scrolling MMORPG Mobile and PC game, in Taiwan, Hong Kong and Macau on February 13, 2025 at 9:00 p.m. (Taiwan local time). globenewswire.com - 2 weeks ago
仙境传说:初心 Received an ISBN Code by Chinese Government Seoul, Jan. 24, 2025 (GLOBE NEWSWIRE) -- GRAVITY Co., Ltd. (NasdaqGM: GRVY) (“Gravity” or “Company”), a developer and publisher of online and mobile games, today announced that 仙境 传说 :初心, a mobile MMOARPG game, received an ISBN code by Chinese government disclosed on January 21, 2025. globenewswire.com - 1 month ago
Delek Logistics Announces Completion of Gravity Water Acquisition DKL's acquisition of Gravity Water for $285 million strengthens its position in the Permian Basin, driving growth in crude, gas and water midstream services. zacks.com - 1 month ago
Ragnarok: Rebirth Received an ISBN Code by Chinese Government Seoul, Dec. 30, 2024 (GLOBE NEWSWIRE) -- GRAVITY Co., Ltd. (NasdaqGM: GRVY) (“Gravity” or “Company”), a developer and publisher of online and mobile games, today announced that Ragnarok: Rebirth (Chinese Title: 仙境傳說:重生 ), a mobile 3D MMORPG game, received an ISBN code by Chinese government disclosed on December 24, 2024. globenewswire.com - 2 months ago
Gravity Agrees to Sell Water Midstream Business to Delek Logistics HOUSTON , Dec. 12, 2024 /PRNewswire/ -- Gravity Oilfield Services Inc. ("Gravity" or the "company"), a growth-oriented water and power infrastructure company backed by affiliates of Clearlake Capital Group, L.P. ("Clearlake"), announced today that it has agreed to sell its Gravity Water Midstream division to Delek Logistics Partners, LP (NYSE: DKL) ("Delek Logistics"). prnewswire.com - 2 months ago
Relevate Acquires Gravity Renewables, Doubling Sustainable Baseload Power Capacity and Strengthening Industry Leadership MANHATTAN, N.Y., Dec. 05, 2024 (GLOBE NEWSWIRE) -- Relevate Power (“Relevate”) , a leader in the redevelopment of run-of-river hydropower assets, announced its acquisition of Gravity Renewables , with financing provided by funds managed by Apollo (NYSE: APO). globenewswire.com - 2 months ago
Appia Mobilizes for Drilling Campaign to Test Promising Drill Targets Obtained from Recently Completed Airborne Gravity Gradiometer Survey over Alces Lake Project, Saskatchewan Toronto, Ontario--(Newsfile Corp. - December 5, 2024) - Appia Rare Earths & Uranium Corp. (CSE: API) (OTCQB: APAAF) (FSE: A0I0) (MUN: A0I0) (BER: A0I0) (the "Company" or "Appia") is pleased to announce the receipt of highly encouraging results from the recently completed Falcon Airborne Gravity Gradiometer (AGG) survey at its Alces Lake property in northern Saskatchewan. The survey has successfully identified several promising drill targets below surface that exhibit geophysical characteristics similar to the prolific WRCB Zone and other high-grade rare earths (REE) and gallium surface showings on the property. newsfilecorp.com - 2 months ago
Large Gravity Anomalies Align with Bonanza-Grade Gold and Silver and Strong Electromagnetic Anomalies at Star River VANCOUVER, British Columbia, Dec. 03, 2024 (GLOBE NEWSWIRE) -- Yukon Metals Corp. (CSE: YMC, FSE: E770, OTC: YMMCF – the “Company” or “Yukon Metals”), is pleased to provide compelling results from gravimetric geophysical fieldwork on its road-accessible 715-hectare Star River Project located near Ross River, Yukon. globenewswire.com - 2 months ago
Why Planet Labs Stock Was Aggressively Defying Gravity This Week Why Planet Labs Stock Was Aggressively Defying Gravity This Week fool.com - 3 months ago
8. Profile Summary

Gravity Co., Ltd. GRVY

image
COUNTRY KR
INDUSTRY Electronic Gaming & Multimedia
MARKET CAP $ 398 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 390
Officers 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. Koji Yoshida Executive Director Mr. Kyu Hyeong Lee Senior Executive Vice President of Human Resources Mr. Heung Gon Kim Chief Financial Officer & Executive Director Mr. Kazuya Sakai Executive Director Mr. Hyun Chul Park Chief Executive Officer & Executive Director