No data to show
XKRX
263750
Market cap1.37bUSD
Apr 11, Last price
31,750.00KRW
1D
-0.47%
1Q
10.24%
IPO
-70.60%
Name
PearlAbyss Corp
Chart & Performance
P/E
127.97
P/S
5.84
EPS
248.11
Div Yield, %
—
Shrs. gr., 5y
-0.08%
Rev. gr., 5y
-3.80%
Revenues
342.38b
+2.67%
Net income
60.34b
+296.83%
CFO
-5.39b
L
Dividend
Mar 15, 20220.285 KRW/sh
Earnings
May 08, 2025
Profile
Pearl Abyss Corp. engages in software development for games. It also engages in game publishing; the development and sale of server and network engines of online games; the provision of server and line services; investment and management consulting services; and operating services. The company was founded in 2010 and is headquartered in Anyang, South Korea.
Valuation
Title KRW in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑06 | |
| Income | |||||||||
Revenues | 342,384,720 2.67% | 333,484,523 -13.53% | 385,680,124 -4.48% | ||||||
Cost of revenue | 140,774,288 | 144,809,302 | 522,195,469 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | 201,610,432 | 188,675,221 | (136,515,345) | ||||||
NOPBT Margin | 58.88% | 56.58% | |||||||
Operating Taxes | 17,312,134 | 6,935,089 | (12,803,511) | ||||||
Tax Rate | 8.59% | 3.68% | |||||||
NOPAT | 184,298,298 | 181,740,132 | (123,711,834) | ||||||
Net income | 60,343,570 296.83% | 15,206,478 -135.36% | (42,999,566) -172.43% | ||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 20,400 | 42,667 | |||||||
BB yield | 0.00% | 0.00% | |||||||
| Debt | |||||||||
Debt current | 5,471,049 | 162,891,730 | 93,737,215 | ||||||
Long-term debt | 118,183,022 | 104,406,203 | 235,308,643 | ||||||
Deferred revenue | 73,122,610 | 57,438,018 | 18,971,063 | ||||||
Other long-term liabilities | 7,705,282 | 4,441,192 | 19,277,271 | ||||||
Net debt | (231,624,842) | (407,364,159) | (345,650,722) | ||||||
| Cash flow | |||||||||
Cash from operating activities | (5,388,079) | 32,415,277 | 53,673,776 | ||||||
CAPEX | (3,041,021) | (9,136,824) | (98,334,213) | ||||||
Cash from investing activities | 56,490,356 | 134,332,682 | (107,979,964) | ||||||
Cash from financing activities | (151,810,864) | (89,598,977) | (22,610,043) | ||||||
FCF | 189,915,537 | 197,063,789 | (196,055,958) | ||||||
| Balance | |||||||||
Cash | 365,760,979 | 507,615,859 | 483,095,068 | ||||||
Long term investments | (10,482,067) | 167,046,233 | 191,601,512 | ||||||
Excess cash | 338,159,677 | 657,987,866 | 655,412,574 | ||||||
Stockholders' equity | 565,193,267 | 538,188,523 | 519,927,728 | ||||||
Invested Capital | 651,069,829 | 496,398,350 | 529,358,395 | ||||||
ROIC | 32.12% | 35.44% | |||||||
ROCE | 19.86% | 17.80% | |||||||
| EV | |||||||||
Common stock shares outstanding | 61,494 | 61,362 | 61,223 | ||||||
Price | 27,700.00 -28.52% | 38,750.00 -7.63% | 41,950.00 -69.67% | ||||||
Market cap | 1,703,391,307 -28.36% | 2,377,768,355 -7.42% | 2,568,301,033 -69.63% | ||||||
EV | 1,471,766,465 | 1,970,404,196 | 2,222,650,311 | ||||||
EBITDA | 226,800,736 | 214,724,356 | (110,818,482) | ||||||
EV/EBITDA | 6.49 | 9.18 | |||||||
Interest | 6,898,178 | 12,736,800 | 9,277,545 | ||||||
Interest/NOPBT | 3.42% | 6.75% | |||||||