XKRX194480
Market cap200mUSD
Dec 30, Last price
27,700.00KRW
1D
0.18%
1Q
-28.97%
Jan 2017
85.91%
IPO
-51.40%
Name
Devsisters Corp
Chart & Performance
P/E
—
P/S
1.83
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
13.98%
Revenues
161.14b
-24.85%
Net income
-49.60b
L+641.04%
CFO
-26.11b
L+90.82%
Earnings
Mar 17, 2025
Profile
Devsisters corporation develops mobile games in South Korea and internationally. It offers virtual reality, mobile, PC, and console gaming services. The company offers its products under various brands. Devsisters corporation was founded in 2007 and is headquartered in Seoul, South Korea.
Valuation
Title KRW in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | |||||
Revenues | 161,143,329 -24.85% | 214,423,954 -41.94% | |||
Cost of revenue | 103,625,197 | 135,845,570 | |||
Unusual Expense (Income) | |||||
NOPBT | 57,518,132 | 78,578,384 | |||
NOPBT Margin | 35.69% | 36.65% | |||
Operating Taxes | 176,600 | (3,115,546) | |||
Tax Rate | 0.31% | ||||
NOPAT | 57,341,532 | 81,693,930 | |||
Net income | (49,596,264) 641.04% | (6,692,765) -111.08% | |||
Dividends | (5,284,112) | ||||
Dividend yield | 0.89% | ||||
Proceeds from repurchase of equity | 697,783 | 549,733 | |||
BB yield | -0.13% | -0.09% | |||
| Debt | |||||
Debt current | 5,736,995 | 5,821,736 | |||
Long-term debt | 20,979,122 | 27,279,060 | |||
Deferred revenue | |||||
Other long-term liabilities | 71,880,752 | 88,258,148 | |||
Net debt | (145,596,401) | (124,361,133) | |||
| Cash flow | |||||
Cash from operating activities | (26,105,115) | (13,680,522) | |||
CAPEX | (2,426,091) | (11,542,001) | |||
Cash from investing activities | 6,977,542 | (6,087,812) | |||
Cash from financing activities | 5,675,115 | 10,104,873 | |||
FCF | 70,206,154 | 62,688,501 | |||
| Balance | |||||
Cash | 54,260,422 | 88,412,918 | |||
Long term investments | 118,052,096 | 69,049,012 | |||
Excess cash | 164,255,352 | 146,740,732 | |||
Stockholders' equity | (1,139,731) | 68,198,064 | |||
Invested Capital | 218,920,694 | 215,864,988 | |||
ROIC | 26.38% | 42.56% | |||
ROCE | 26.17% | 27.53% | |||
| EV | |||||
Common stock shares outstanding | 10,676 | 10,590 | |||
Price | 48,500.00 -13.24% | 55,900.00 -46.86% | |||
Market cap | 517,809,232 -12.53% | 591,970,826 -47.48% | |||
EV | 374,228,114 | 468,939,711 | |||
EBITDA | 67,824,125 | 89,758,001 | |||
EV/EBITDA | 5.52 | 5.22 | |||
Interest | 1,201,563 | ||||
Interest/NOPBT | 1.53% | ||||