image
Technology - Electronic Gaming & Multimedia - NASDAQ - KR
$ 60.2
-2.34 %
$ 418 M
Market Cap
7.4
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one GRVY stock under the worst case scenario is HIDDEN Compared to the current market price of 60.2 USD, Gravity Co., Ltd. is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one GRVY stock under the base case scenario is HIDDEN Compared to the current market price of 60.2 USD, Gravity Co., Ltd. is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one GRVY stock under the best case scenario is HIDDEN Compared to the current market price of 60.2 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%
27.09% ROIC
27.09%
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
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 week 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 weeks 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 - 1 month 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 - 1 month 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 - 1 month 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 - 1 month ago
Why Planet Labs Stock Was Aggressively Defying Gravity This Week Why Planet Labs Stock Was Aggressively Defying Gravity This Week fool.com - 1 month ago
Gravity: An Undervalued Gem With Significant Concentration Risk Gravity has an exceptionally pristine financial profile and is deeply undervalued. Its business model achieved recent success by pivoting its main title from PC to online, suggesting momentum is likely to continue in the short to medium term. Its concentration risk is significant and should not be ignored by long-term investors. seekingalpha.com - 2 months ago
Gravity Reports Thrid Quarter of 2024 Results and Business Update Seoul, Nov. 12, 2024 (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 third quarter ended September 30, 2024, prepared in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board and business updates. globenewswire.com - 2 months ago
“Ragnarok: Rebirth” Official Launching in Taiwan, Hong Kong and Macau on October 31, 2024 Seoul, South Korea, Oct. 31, 2024 (GLOBE NEWSWIRE) -- GRAVITY Co., Ltd. (NasdaqGM: GRVY) (“Gravity” or “Company”), a developer and publisher of online and mobile games, announced that Gravity's wholly-owned subsidiary, Gravity Game Vision Co., Ltd, officially launched the 3D MMORPG mobile game, Ragnarok: Rebirth (Chinese Title: 中仙境傳說:重生), on October 31, 2024 at 9:00 am (HKT) in Taiwan, Hong Kong and Macau. globenewswire.com - 2 months ago
“The Ragnarok” Official Launching in Southeast Asia on October 31, 2024 Seoul, South Korea, Oct. 31, 2024 (GLOBE NEWSWIRE) -- - GRAVITY Co., Ltd. (NasdaqGM: GRVY) (“Gravity” or “Company”), a developer and publisher of online and mobile games, announced that Gravity's wholly-owned subsidiary, Gravity Game Tech Co.,Ltd, officially launched the 2D MMORPG mobile and PC game, The Ragnarok, in Southeast Asia on October 31, 2024. globenewswire.com - 2 months ago
Energy Vault EVx™ Gravity Energy Storage Technology Named a TIME Best Invention of 2024 WESTLAKE VILLAGE, Calif.--(BUSINESS WIRE)---- $NRGV--Energy Vault Holdings Inc. (NYSE: NRGV) ("Energy Vault" or the “Company”), a leader in sustainable, grid-scale energy storage solutions, is honored to announce the selection of its EVx gravity energy storage system (GESS) technology to TIME's Best Inventions of 2024 list, in the “Green Energy” category. This recognition highlights growing awareness of the need for reliable, cost-effective and sustainable energy storage solutions to meet global decarbon. businesswire.com - 2 months ago
8. Profile Summary

Gravity Co., Ltd. GRVY

image
COUNTRY KR
INDUSTRY Electronic Gaming & Multimedia
MARKET CAP $ 418 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. Kyu Hyeong Lee Senior Executive Vice President of Human Resources Mr. Yoshinori Kitamura Chairman of the Board, Chief Operating Officer & Chief Compliance Officer Mr. Hyun Chul Park Chief Executive Officer & Executive Director Mr. Koji Yoshida Executive Director Mr. Taik Baik Seung Chief Marketing Officer and Senior Executive Vice President Mr. Heung Gon Kim Chief Financial Officer & Executive Director Mr. Kazuki Morishita Executive Director Mr. Kazuya Sakai Executive Director