0
Signin
countryflagUS

18889881171

AAPL 165.84 0.5091% MSFT 400.96 0.461% GOOG 157.95 1.4321% GOOGL 156.28 1.4212% AMZN 177.23 1.4889% NVDA 795.18 4.3543% META 481.73 0.1372% TSLA 142.05 -3.4002% TSM 129.75 1.6053% LLY 731.33 0.6912% V 272.33 0.9452% AVGO 1224.46 1.6394% JPM 189.41 1.9429% UNH 491.23 -1.9755% NVO 125.26 2.0781% WMT 60.14 1.0247% LVMUY 168.89 0.4222% XOM 120.57 0.5756% LVMHF 851.89 0.4528% MA 456.75 0.2986%

Gravity Co Ltd

Communication Services US GRVY

67.61USD
1.17(1.76%)

Last update at 2024-04-22T20:00:00Z

Day Range

67.0068.01
LowHigh

52 Week Range

38.9182.48
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax 109881.78M 99300.53M 88011.11M 51256.50M 34439.50M
Minority interest 104.14M 66.86M 437.14M 221.35M -605.96100M
Net income 83161.72M 65946.65M 62703.09M 39875.98M 31442.80M
Selling general administrative 43585.14M 36587.00M 30294.93M 20418.78M 17680.90M
Selling and marketing expenses 29897.51M 35948.00M 30083.58M 14948.00M 17262.94M
Gross profit 196252.73M 189765.07M 166908.10M 95178.99M 76726.87M
Reconciled depreciation 7061.46M 6318.00M 4920.47M 3653.00M 1413.00M
Ebit 104841.80M 97563.90M 89474.19M 48803.06M 34238.76M
Ebitda 120661.14M 101986.70M 95947.88M 54424.55M 35653.07M
Depreciation and amortization 15819.34M 4422.81M 6473.68M 5621.49M 1414.31M
Non operating income net other - - - 0.00000M 0.00000M
Operating income 104841.80M 97563.90M 89474.19M 48803.06M 33889.50M
Other operating expenses 358776.08M 316374.08M 316429.06M 312129.78M 252880.93M
Interest expense 10779.36M 2686.17M 185.74M 277.45M 12.17M
Tax provision 26824.19M 33420.74M 25455.44M 11526.00M 3053.00M
Interest income 15953.47M 5268.53M 1265.74M 1626.00M 819.00M
Net interest income 5174.10M 2582.36M 628.66M 1349.00M 807.00M
Extraordinary items - - - 0.00000M 0.00000M
Non recurring - - - 0.00000M 0.00000M
Other items - - - 0.00000M 0.00000M
Income tax expense 26824.19M 33420.74M 25455.44M 11526.30M 3053.17M
Total revenue 463617.87M 413937.97M 405953.02M 360967.10M 286770.42M
Total operating expenses 91410.93M 92201.18M 77384.14M 46341.67M 42837.37M
Cost of revenue 267365.14M 224172.90M 239044.92M 265788.11M 210043.56M
Total other income expense net 5039.98M 1736.64M -1463.08300M 2453.44M -257.22200M
Discontinued operations - - - 0.00000M 0.00000M
Net income from continuing ops 83057.59M 65879.79M 88011.00M 39730.00M 31386.00M
Net income applicable to common shares 83162.00M 65880.00M 62556.00M 39875.98M 31442.80M
Preferred stock and other adjustments - - - 0.00000M 0.00000M
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Total assets 444093.98M 327526.32M 265372.37M 175425.35M 173173.83M
Intangible assets 3869.00M 3342.00M 3362.88M 1717.06M 1163.00M
Earning assets - - - - -
Other current assets 790.83M 1572.69M 2128.11M 2663.28M 1182.25M
Total liab 113914.16M 80685.46M 88024.35M 59659.25M 97622.04M
Total stockholder equity 329527.92M 246070.91M 176910.88M 115544.74M 76157.75M
Deferred long term liab - - - 0.00000M 0.00000M
Other current liab 13617.73M 3608.15M 2654.10M 1986.58M 1153.41M
Common stock 3474.45M 3474.45M 3474.45M 3474.45M 3474.45M
Capital stock 3474.45M 3474.00M 3474.00M 3474.00M 3474.00M
Retained earnings 296479.53M 213317.80M 147371.15M 84668.07M 45404.61M
Other liab 8204.00M 1564.39M 5304.13M 863.57M 4101.01M
Good will 0.48M 0.03M - 0.00000M 0.00000M
Other assets 10318.00M 3692.55M 265372.00M 9411.65M 9178.29M
Cash 169877.34M 99104.94M 110632.48M 79427.98M 86050.74M
Cash and equivalents - - - - -
Total current liabilities 105709.91M 73997.48M 82720.22M 55787.15M 93521.04M
Current deferred revenue 18543.04M 13480.52M 13692.28M 10747.71M 16476.35M
Net debt -169877.34100M -99104.94300M -110632.48200M -79427.97900M -86050.73800M
Short term debt - 15709.40M 13686.22M 5556.82M 3963.00M
Short long term debt - - - 0.00000M 0.00000M
Short long term debt total - - - 0.00000M 0.00000M
Other stockholder equity 29573.94M 29278.65M 26065.27M 27127.68M 27140.26M
Property plant equipment 8140.00M 11338.00M 7695.05M 6663.44M 1498.49M
Total current assets 421767.24M 306134.92M 246585.72M 155863.35M 160166.95M
Long term investments 2175.77M 3018.82M 1323.87M 1770.00M 1494.00M
Net tangible assets 325658.00M 241263.00M 162054.00M 113827.68M 74994.74M
Short term investments 170370.15M 148598.10M 71817.82M 39500.00M 9500.00M
Net receivables 77396.60M 53695.11M 59769.59M 32309.67M 60918.46M
Long term debt - - - 0.00000M 0.00000M
Inventory 3332.32M 3164.07M 2237.71M 1962.42M 2515.51M
Accounts payable 73549.14M 41199.40M 52687.62M 37496.04M 71928.27M
Total permanent equity - - - 0.00000M 0.00000M
Noncontrolling interest in consolidated entity - - - 0.00000M 0.00000M
Temporary equity redeemable noncontrolling interests - - - 0.00000M 0.00000M
Accumulated other comprehensive income - - - 274.54M 138.43M
Additional paid in capital - - - 0.00000M 0.00000M
Common stock total equity - - - 3474.00M 3474.00M
Preferred stock total equity - - - 0.00000M 0.00000M
Retained earnings total equity - - - 0.00000M 0.00000M
Treasury stock - - - 0.00000M 0.00000M
Accumulated amortization - - - 0.00000M 0.00000M
Non currrent assets other 2481.84M 1973.06M 2814.79M 1744.55M 1437.95M
Deferred long term asset charges - - - 0.00000M 0.00000M
Non current assets total 22326.74M 21391.40M 18786.65M 19561.99M 13006.87M
Capital lease obligations - - - 0.00000M 0.00000M
Long term debt total - - - 0.00000M 0.00000M
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -22340.44500M -82471.75600M -32356.58400M -32526.00000M 10823.00M
Change to liabilities 48815.00M -7327.54500M 18842.41M -46776.11500M 24712.54M
Total cashflows from investing activities -22340.00000M -82471.75600M -36049.46400M -32525.78400M 10822.33M
Net borrowings -3918.00000M -3647.93400M -2892.56700M -2034.07100M -197.15900M
Total cash from financing activities -3917.97700M -3306.01900M -2547.24500M -1686.07500M -197.15900M
Change to operating activities -362.00000M -1085.88900M -12952.42500M -579.81600M 565.09M
Net income 83057.59M 65879.79M 62555.68M 39730.20M 31386.33M
Change in cash 70772.40M -11527.53900M 31204.50M -6622.75900M 46955.52M
Begin period cash flow 99104.94M 110632.48M 79427.98M 86050.74M 39095.22M
End period cash flow 169877.34M 99104.94M 110632.48M 79427.98M 86050.74M
Total cash from operating activities 98278.65M 74182.96M 69856.90M 26371.28M 35972.46M
Issuance of capital stock - - - - -
Depreciation 7061.46M 6318.00M 4920.47M 3653.39M 1414.31M
Other cashflows from investing activities - - - -30183.00000M 3.33M
Dividends paid - - - 0.00000M 0.00000M
Change to inventory - -1772.87600M -2809.23700M 1308.07M 1122.00M
Change to account receivables -38198.51400M 5530.00M -29116.36600M 30143.06M -18573.73400M
Sale purchase of stock - - - -11.00000M 0.00000M
Other cashflows from financing activities -22340.44500M 341.92M 345.32M 348.00M 10822.33M
Change to netincome -2200.00000M 4802.77M 20106.24M 54.77M -3588.54600M
Capital expenditures 2795.05M 4211.34M 3695.92M 2342.87M 2250.32M
Change receivables - - - 0.00000M 0.00000M
Cash flows other operating - - - 0.00000M 0.00000M
Exchange rate changes - - - 0.00000M 0.00000M
Cash and cash equivalents changes - - - 0.00000M 0.00000M
Change in working capital 10254.12M -2883.87600M -12952.42500M -17212.86700M 6703.90M
Stock based compensation - -69127.73600M -9220.13000M -9977.37400M -5765.84400M
Other non cash items -28918.70800M 40575.78M -902.12300M -1348.37500M -819.39700M
Free cash flow 95483.61M 69971.62M 66160.98M 24028.41M 33722.15M

Fundamentals

  • Previous Close 66.44
  • Market Cap507.02M
  • Volume27616
  • P/E Ratio4.66
  • Dividend Yield3.87%
  • EBITDA175354.49M
  • Revenue TTM756101.02M
  • Revenue Per Share TTM108808.73
  • Gross Profit TTM 196253.00M
  • Diluted EPS TTM15.65

Peer Comparison

Sector: Communication Services Industry: Electronic Gaming & Multimedia

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
GRVY
Gravity Co Ltd		 1.17 1.76% 67.61 4.66 - 0.0007 1.47 0.0002 0.0008
NTES
NetEase Inc		 1.37 1.47% 94.88 15.19 13.61 0.67 3.89 0.52 1.86
NETTF
NetEase Inc		 0.91 5.00% 19.09 15.30 13.61 0.66 3.89 0.52 1.86
NTDOY
Nintendo Co ADR		 0.15 1.25% 12.13 16.90 23.81 0.03 3.25 0.02 0.06
NTDOF
Nintendo Co. Ltd		 0.36 0.74% 48.87 16.96 24.04 0.03 3.28 0.02 0.06

Reports Covered

Stock Research & News

View All

Profile

Gravity Co., Ltd. develops and publishes online and mobile games in South Korea, Taiwan, Thailand, and the United States. 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 Haunted House and 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. The company was incorporated in 2000 and is headquartered in Seoul, South Korea. Gravity Co., Ltd. is a subsidiary of GungHo Online Entertainment, Inc.

Gravity Co Ltd

396 World Cup buk-ro, Seoul, South Korea, 03925

Key Executives

Name Title Year Born
Mr. Heung Gon Kim CFO & Exec. Director 1966
Mr. Yoshinori Kitamura Chairman & COO 1968
Mr. Hyun Chul Park CEO & Exec. Director 1973
Mr. Taik Baik Seung Chief Marketing Officer and Sr. Exec. VP NA
Mr. Kyu Hyeong Lee Sr. Exec. VP of HR NA
Mr. Kazuki Morishita Exec. Director 1973
Mr. Kazuya Sakai Exec. Director 1965

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).