XKRX259960
Market cap9.80bUSD
Dec 20, Last price
311,500.00KRW
1D
-2.81%
1Q
-8.65%
IPO
-23.46%
Name
Krafton Inc
Chart & Performance
P/E
23.78
P/S
7.41
EPS
13,097.53
Div Yield, %
0.00%
Shrs. gr., 5y
42.03%
Rev. gr., 5y
11.27%
Revenues
1.91t
+3.05%
Net income
595.36b
+19.04%
CFO
662.35b
+29.19%
Profile
KRAFTON, Inc. develops, produces, and sells household video games in South Korea and internationally. It offers PC, mobile, and console games. The company was formerly known as Bluehole Studio Inc. and changed its name to KRAFTON, Inc. in November 2018. The company was founded in 2007 and is based in Seongnam, South Korea.
Valuation
Title KRW in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | |||||||
Revenues | 1,910,576,180 3.05% | 1,854,016,091 -1.71% | 1,886,316,491 12.92% | ||||
Cost of revenue | 1,824,351,257 | 1,710,347,498 | 1,791,886,385 | ||||
Unusual Expense (Income) | |||||||
NOPBT | 86,224,923 | 143,668,593 | 94,430,106 | ||||
NOPBT Margin | 4.51% | 7.75% | 5.01% | ||||
Operating Taxes | 234,555,021 | 168,702,206 | 230,508,181 | ||||
Tax Rate | 272.03% | 117.42% | 244.10% | ||||
NOPAT | (148,330,098) | (25,033,613) | (136,078,075) | ||||
Net income | 595,361,538 19.04% | 500,154,034 -3.79% | 519,877,658 -6.54% | ||||
Dividends | |||||||
Dividend yield | |||||||
Proceeds from repurchase of equity | (167,768,312) | 112,986 | 2,772,968,229 | ||||
BB yield | 1.86% | 0.00% | -12.88% | ||||
| Debt | |||||||
Debt current | 72,749,996 | 64,072,850 | 54,506,202 | ||||
Long-term debt | 327,773,044 | 336,575,148 | 291,900,740 | ||||
Deferred revenue | 49,607,495 | 268,132,771 | |||||
Other long-term liabilities | 130,314,614 | 303,839,352 | 150 | ||||
Net debt | (3,581,182,029) | (968,082,656) | (3,293,757,482) | ||||
| Cash flow | |||||||
Cash from operating activities | 662,346,238 | 512,702,525 | 713,908,176 | ||||
CAPEX | (35,560,499) | (28,556,445) | (64,865,200) | ||||
Cash from investing activities | (394,207,201) | (2,862,953,637) | (1,199,699,013) | ||||
Cash from financing activities | (225,308,216) | (56,093,195) | 2,736,156,967 | ||||
FCF | (372,824,984) | (353,316,400) | (107,629,971) | ||||
| Balance | |||||||
Cash | 3,103,614,005 | 3,183,467,875 | 3,056,979,963 | ||||
Long term investments | 878,091,064 | (1,814,737,220) | 583,184,462 | ||||
Excess cash | 3,886,176,260 | 1,276,029,850 | 3,545,848,600 | ||||
Stockholders' equity | 4,086,786,070 | 3,663,434,707 | 769,336,288 | ||||
Invested Capital | 2,056,327,630 | 4,302,733,052 | 4,166,314,512 | ||||
ROIC | |||||||
ROCE | 1.44% | 2.55% | 1.91% | ||||
| EV | |||||||
Common stock shares outstanding | 46,695 | 47,292 | 46,800 | ||||
Price | 193,600.00 15.24% | 168,000.00 -63.48% | 460,000.00 | ||||
Market cap | 9,040,199,045 13.78% | 7,945,111,608 -63.09% | 21,527,828,420 | ||||
EV | 5,463,414,075 | 6,978,002,577 | 18,234,183,307 | ||||
EBITDA | 194,240,882 | 251,102,025 | 161,977,694 | ||||
EV/EBITDA | 28.13 | 27.79 | 112.57 | ||||
Interest | 8,910,260 | 7,577,465 | 6,961,253 | ||||
Interest/NOPBT | 10.33% | 5.27% | 7.37% | ||||