Last Price$56.1(1.2%)
Market Cap$396.0M
LTM Free Cash Flow margin
0.0%
5Y avg
0.0%
Electronic Gaming & Multimedia industry
median
1.0%
Stock quality & Intrinsic value
6/10
0.7% undervalued
Gravity Co., Ltd. Free Cash Flow margin
Annual
Quarterly
LTM
Industry median
Company stand-alone
Crunching data... Almost there!
| Dec'04 | Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Free Cash Flow margin | 31.5% | 6.2% | (9.0%) | (50.3%) | 2.1% | 29.2% | 0.3% | (12.8%) | 1.0% | (10.8%) | (15.7%) | (17.9%) | 8.5% | 17.0% | 11.8% | 6.7% | 16.3% | 16.9% | 20.6% | 17.5% |
Overvalued or undervalued?
Check the intrinsic value for GRVY
and see if it's the right time to invest.
Gravity Co., Ltd. (GRVY) Free Cash Flow margin comparison analysis
General
LTM Free Cash Flow margin
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Gravity Co., Ltd.GRVY
0.0%
54.4%
56.6%
18.2%
Median Peer Set
12.5%
(0.9%)
20.2%
3.2%
DoubleDown Interactive Co., Ltd.DDI
37.9%
(3.8%)
N/A
32.7%
NetEase, Inc.NTES
35.7%
1.8%
40.5%
28.4%
Roblox CorporationRBLX
29.0%
28.7%
(22.7%)
(26.0%)
Electronic Arts Inc.EA
25.8%
1.8%
62.4%
16.8%
Playtika Holding Corp.PLTK
15.5%
(1.9%)
(7.2%)
9.2%
Bilibili Inc.BILI
9.4%
(2.4%)
(49.0%)
(21.4%)
GDEV Inc.GDEV
6.6%
(3.2%)
521.6%
9.9%
Sohu.com LimitedSOHU
0.0%
(18.2%)
78.0%
(5.1%)
Golden Matrix Group, Inc.GMGI
(1.8%)
22.6%
N/A
(2.7%)
Take-Two Interactive Software, Inc.TTWO
(9.1%)
(0.0%)
213.1%
(70.0%)
GRVY key stats
USD
KRW
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'04 | Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 54.6 0.0% | 51.8 (5.2%) | 41.5 (19.8%) | 43.4 4.6% | 49.0 13.0% | 34.5 (29.7%) | 33.5 (2.7%) | 36.1 7.7% | 45.9 27.0% | 38.6 (15.9%) | 33.4 (13.4%) | 31.4 (6.1%) | 30.0 (4.4%) | 124.7 315.8% | 259.5 108.1% | 308.7 18.9% | 343.2 11.2% | 360.2 5.0% | 358.4 (0.5%) | 553.2 54.4% |
| Cost of Goods Sold (COGS) | 8.7 | 15.6 | 18.0 | 21.0 | 25.6 | 10.8 | 10.4 | 10.2 | 25.3 | 28.1 | 28.9 | 26.6 | 12.1 | 83.0 | 190.1 | 227.3 | 202.1 | 195.1 | 206.7 | 369.8 |
% margin | 45.9 84.0% | 36.2 70.0% | 23.5 56.7% | 22.4 51.6% | 23.4 47.8% | 23.7 68.7% | 23.1 68.9% | 26.0 71.8% | 20.6 44.8% | 10.5 27.1% | 4.5 13.4% | 4.7 15.1% | 17.9 59.8% | 41.7 33.5% | 69.4 26.8% | 81.4 26.4% | 141.1 41.1% | 165.1 45.8% | 151.7 42.3% | 183.4 33.2% |
| Operating Expenses | 13.3 | 38.8 | 35.9 | 46.8 | 23.6 | 14.4 | 17.6 | 18.4 | 19.9 | 18.4 | 15.0 | 14.7 | 13.1 | 29.3 | 38.8 | 39.6 | 65.4 | 80.2 | 70.7 | 61.1 |
| Research & Development Expenses (R&D) | 1.7 | 8.9 | 9.4 | 6.2 | 2.0 | 1.4 | 4.0 | 1.6 | 4.5 | 5.7 | 4.6 | 4.6 | 1.7 | 4.6 | 6.4 | 8.1 | 12.7 | 14.4 | 10.7 | 10.3 |
| Selling, General & Administrative Expenses (SG&A) | 11.6 | 29.9 | 27.9 | 31.3 | 21.7 | 14.4 | 17.6 | 15.3 | 14.9 | 12.3 | 15.0 | 10.1 | 13.1 | 29.3 | 31.6 | 30.2 | 51.0 | 80.2 | 70.7 | 46.8 |
% margin | 32.5 59.6% | (2.6) (5.0%) | (12.4) (29.8%) | (24.5) (56.3%) | (0.2) (0.4%) | 9.2 26.8% | 5.5 16.5% | 7.6 21.0% | 0.6 1.4% | (7.9) (20.6%) | (10.5) (31.5%) | (15.2) (48.3%) | 4.9 16.3% | 12.4 10.0% | 30.7 11.8% | 41.7 13.5% | 75.6 22.0% | 84.9 23.6% | 81.0 22.6% | 122.3 22.1% |
| Interest Income | 0.0 | 2.8 | 3.0 | 0.0 | 2.6 | 1.8 | 1.6 | 1.5 | 1.6 | 1.2 | 1.1 | 0.6 | 0.4 | 0.5 | 0.7 | 1.2 | 0.8 | 1.1 | 10.2 | 8.8 |
| Interest Expense | 0.0 | 2.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
| Pre-tax Income | 28.7 | (3.4) | (10.1) | (20.7) | 5.3 | 5.5 | 6.7 | 7.2 | (9.9) | (11.6) | (10.4) | (13.8) | 2.1 | 12.7 | 31.2 | 43.8 | 74.4 | 86.4 | 84.9 | 128.6 |
% effective tax rate | 3.7 13.0% | (0.8) 23.6% | 12.2 (121.5%) | 3.1 (15.2%) | 3.1 58.3% | 3.1 56.4% | 3.1 46.8% | (6.1) (84.9%) | 2.6 (26.5%) | 4.8 (41.1%) | 8.7 (83.1%) | 1.2 (8.6%) | 2.8 129.7% | 1.0 7.9% | 2.8 8.9% | 9.9 22.5% | 21.5 28.9% | 29.1 33.7% | 20.7 24.4% | 28.0 21.8% |
% margin | 24.7 45.3% | (2.9) (5.7%) | (22.6) (54.4%) | (25.0) (57.7%) | (2.6) (5.2%) | 2.4 7.0% | 3.6 10.6% | 13.3 36.7% | (12.6) (27.5%) | (16.3) (42.3%) | (18.9) (56.6%) | (14.9) (47.6%) | (0.6) (2.1%) | 11.7 9.4% | 28.5 11.0% | 34.1 11.0% | 53.0 15.4% | 57.4 15.9% | 64.3 17.9% | 100.7 18.2% |
| EPS | 4.28 | (0.43) | (3.25) | (3.60) | (0.37) | 0.35 | 0.51 | 1.91 | (1.81) | (2.35) | (2.72) | (2.15) | (0.09) | 1.69 | 4.10 | 4.91 | 7.63 | 8.26 | 9.25 | 14.49 |
| Diluted EPS | 4.28 | (0.43) | (3.25) | (3.60) | (0.37) | 0.35 | 0.51 | 1.91 | (1.81) | (2.35) | (2.72) | (2.15) | (0.09) | 1.69 | 4.10 | 4.91 | 7.63 | 8.26 | 9.25 | 14.49 |
% margin | 35.4 64.9% | 2.6 5.1% | (4.8) (11.6%) | (16.4) (37.7%) | 13.2 26.9% | 14.6 42.4% | 8.1 24.1% | 8.2 22.8% | (8.2) (17.8%) | (6.1) (15.9%) | (5.3) (15.8%) | (9.6) (30.6%) | 3.8 12.5% | 12.9 10.3% | 31.4 12.1% | 42.3 13.7% | 78.7 22.9% | 88.7 24.6% | 90.5 25.3% | 134.6 24.3% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Gravity Co., Ltd.'s Free Cash Flow margin?
As of today, Microsoft Corp's last 12-month Free Cash Flow margin is 0.0%, based on the financial report for Sep 30, 2024 (Q3’2024). The average annual Free Cash Flow margin for Gravity Co., Ltd. have been 0.0% over the past three years, and 0.0% over the past five years.
2) Is Gravity Co., Ltd.'s Free Cash Flow margin Good?
As of today, Gravity Co., Ltd.'s Free Cash Flow margin is 0.0%, which is lower than industry median of 1.0%. It indicates that Gravity Co., Ltd.'s Free Cash Flow margin is Bad.