Gravity Co., Ltd. (GRVY)
Last Price$56.1(1.2%)
Market Cap$396.0M
GRVY Rating
GRVY Quality rating performance
GRVY Intrinsic Value
Key Highlights:
As of Mar 03, 2025 GRVY Relative Value is $97.1, which is undervalued by 73.1%, compared to current share price of $56.1.
As of Mar 03, 2025 GRVY DCF Value is N/A, which is undervalued by N/A, compared to current share price of $56.1.
GRVY Share Price History
1W (6.5%)
1M (10.4%)
6M (9.8%)
YTD (16.3%)
1Y (21.6%)
3Y 17.6%
5Y 107.8%
10Y 2,762.2%
Share Price
Intrinsic Value
Drawdown
Total Return
vs SP500
vs NASDAQ
Crunching data... Almost there!
GRVY Stock Metrics
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Base
$396.0M
$41.5M
₩516.7B
Shares Outstanding
7,059K
Employees
N/A
Growth (CAGR)
5.1%
8.86%
Profitability
38.2%
18.6%
16.1%
0.0%
0.0%
0.0%
Intrinsic Value
$95.7 (70.7% undervalued)
N/A
$95.7
(100.0%)
1,783.3%
Return on Capital
Financial Health
(₩519.9B)
10.0x
Dividends
Earnings
Mar 10, 2025
undefined by N/A
undefined by N/A
undefined Beat & undefined Miss
GRVY Stock Financials
GRVY Income Statement Metrics
Annual
Quarterly
LTM
GRVY Cash Flow Statement Metrics
Annual
Quarterly
LTM
Operating Cash Flow (OCF)
$101.0M N/A YoY
Capital Expenditure (CAPEX)
($4,421.0K) N/A YoY
Free Cash Flow (FCF)
$96.6M N/A YoY
GRVY Income Statement Overview
Annual
Quarterly
LTM
Dec'14
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
$553.2M 56.5% YoY
Cost of revenue
$369.8M 81.4% YoY
Pre-tax income
$128.6M 53.5% YoY
23.3% margin
GRVY Balance Sheet Overview
Annual
Quarterly
LTM
Dec'14
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Assets
Liabilities
Total assets
$444.0M
Current assets ($420.0M, 94.6% of total)
$357.7M (80.6%)
$57.5M (12.9%)
Other current assets
$4,848.7K (1.1%)
Non-current assets ($24.0M, 5.4% of total)
$1,400.9K (0.3%)
$7,796.0K (1.8%)
$4,892.2K (1.1%)
Other non-current assets
$9,935.6K (2.2%)
Financial position
($357.7M)
Cash & Short-term
Investments
Total Debt
GRVY Stock Ratios
Annual
Quarterly
LTM
Industry Median
5Y Historical Average
Benchmark
GRVY Earnings Surprises
Crunching data... Almost there!
GRVY Dividends
GRVY Dividend Yield
Crunching data... Almost there!
GRVY Dividend Per Share
3Y
10Y
30Y
Annual
Quarterly
LTM
Competing with GRVY
Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name | Market Cap | Quality rating | Intrinsic value | 1Y Return | Revenue | Free Cash Flow | Revenue growth | FCF margin | Gross margin | ROIC | Total Debt to Equity |
$396.0M | 5.7 | $95.7 70.7% undervalued | (21.6%) | ₩516.7B | ₩0.0 | (31.7%) | 0.0% | 38.2% | 295.8% | 0.0% | |
$63.1B | 7.1 | $116.6 20.6% undervalued | (8.9%) | CN¥105.3B | CN¥37.6B | 1.8% | 35.7% | 62.5% | 131.6% | 8.6% | |
$42.8B | 6.4 | $15.4 75.2% overvalued | 56.8% | $2,613.8M | $758.5M | (6.6%) | 29.0% | 36.5% | (55.0%) | 321.1% | |
$37.0B | 5.4 | $53.4 74.4% overvalued | 42.2% | $5,450.5M | ($494.6M) | 1.0% | (9.1%) | 52.3% | (5.6%) | 18.3% | |
$34.3B | 6.5 | $103.4 20.0% overvalued | (6.5%) | $7,347.0M | $1,892.0M | (4.0%) | 25.8% | 78.6% | 14.7% | 25.4% | |
$8,463.1M | 5.6 | $16.8 15.0% overvalued | 90.9% | CN¥25.4B | CN¥2,388.2M | 14.0% | 9.4% | 30.0% | (77.7%) | 31.3% | |
$1,913.5M | 5.9 | $16.8 229.8% undervalued | (19.2%) | $2,549.3M | $395.8M | (0.7%) | 15.5% | 72.9% | 23.5% | (1,904.8%) | |
$483.4M | 7.9 | $80.5 723.4% undervalued | (21.3%) | $342.7M | $130.1M | 13.5% | 37.9% | 74.5% | 21.9% | 5.2% | |
$414.4M | 5.4 | $85.3 574.9% undervalued | 28.6% | $605.1M | $0.0 | (2.4%) | 0.0% | 73.1% | (49.7%) | 0.0% | |
$359.7M | 6.5 | $27.1 41.1% undervalued | (15.6%) | $443.2M | $29.3M | (4.1%) | 6.6% | 66.0% | 127.3% | (1.8%) | |
$233.3M | 5.6 | $1.7 16.5% overvalued | (25.9%) | $124.4M | ($2,228.5K) | 181.6% | (1.8%) | 54.0% | (1.2%) | 40.0% |
FAQ
What is Gravity Co., Ltd. (GRVY) stock rating?
As of today, Gravity Co., Ltd. has a stock rating of N/A (out of 10), which is considered Great.
is Gravity Co., Ltd. (GRVY) a good stock to buy?
As of today, Gravity Co., Ltd. has a Great stock rating, which is N/A undervalued. According to Value Sense backtesting, stocks with similar profile tend to outperform the market by 12.8%.