Stock A293490 KAKAO GAMES CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Kakao Games Corp.

Equities

A293490

KR7293490009

Software

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-06-06 pm EDT 		5-day change 1st Jan Change
20,550 KRW -1.20% Intraday chart for Kakao Games Corp. -3.75% -20.50%
May. 08 Kakao Games' Net Attributable Income Declines in Q1 MT
May. 08 Transcript : Kakao Games Corp., Q1 2024 Earnings Call, May 08, 2024

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,400,874 7,033,527 3,635,743 2,111,049 1,680,817 - -
Enterprise Value (EV) 2 2,982 6,410 3,790 2,619 2,105 2,017 2,097
P/E ratio 33.7 x 14.3 x -16.8 x -9.22 x 31.9 x 16.2 x 15.9 x
Yield - - - - - - -
Capitalization / Revenue 6.86 x 6.95 x 3.17 x 2.06 x 1.54 x 1.34 x 1.24 x
EV / Revenue 6.02 x 6.33 x 3.3 x 2.56 x 1.93 x 1.61 x 1.55 x
EV / EBITDA 37.2 x 45.6 x 15.3 x 18.1 x 14.1 x 9.2 x 10.5 x
EV / FCF - 28.7 x 34.3 x 27 x 21 x 14.1 x 19.9 x
FCF Yield - 3.48% 2.92% 3.7% 4.76% 7.11% 5.02%
Price to Book 2.78 x 2.81 x 1.74 x 1.51 x 1.16 x 1.04 x 1.03 x
Nbr of stocks (in thousands) 73,932 77,292 81,428 81,665 81,792 - -
Reference price 3 46,000 91,000 44,650 25,850 20,550 20,550 20,550
Announcement Date 2/8/21 2/8/22 2/8/23 2/7/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 391 495.5 1,012 1,148 1,024 1,090 1,256 1,356
EBITDA 1 - 80.22 140.5 247.1 144.7 149.2 219.3 199.9
EBIT 1 - 66.55 114.3 175.8 74.46 88.23 141.6 137
Operating Margin - 13.43% 11.29% 15.32% 7.27% 8.09% 11.27% 10.1%
Earnings before Tax (EBT) 1 - 77.94 722.1 -194.7 -372.9 80.22 143.2 122.4
Net income 1 - 85.97 528.7 -209.8 -244.6 53.26 98.46 87.64
Net margin - 17.35% 52.21% -18.28% -23.89% 4.88% 7.84% 6.46%
EPS 2 197.0 1,367 6,358 -2,650 -2,803 644.2 1,268 1,292
Free Cash Flow 3 - - 223,159 110,534 97,039 100,200 143,538 105,200
FCF margin - - 22,040.78% 9,630.95% 9,475.51% 9,190.13% 11,424.14% 7,758.15%
FCF Conversion (EBITDA) - - 158,793.85% 44,734.68% 67,055.84% 67,174.58% 65,438.15% 52,636.85%
FCF Conversion (Net income) - - 42,212.47% - - 188,133.68% 145,780.27% 120,036.51%
Dividend per Share 2 - - - - - - - -
Announcement Date 3/30/20 2/8/21 2/8/22 2/8/23 2/7/24 - - -
1KRW in Billions2KRW3KRW in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 286.7 266.3 338.8 306.9 235.7 249.2 271.1 264.7 239.2 246.3 265.7 285.7 294.7 300.2 317
EBITDA 1 - - - - - 34.86 50.4 46.44 32.27 30.54 45 65.6 62.3 - -
EBIT 1 47.86 42.09 81.04 43.73 8.957 11.34 26.48 22.55 14.08 12.26 20.38 30.02 30.68 21.2 21
Operating Margin 16.69% 15.8% 23.92% 14.25% 3.8% 4.55% 9.77% 8.52% 5.89% 4.98% 7.67% 10.51% 10.41% 7.06% 6.62%
Earnings before Tax (EBT) 1 637.2 34.2 116.9 26.47 -372.3 2.712 18.04 13.73 -407.4 8.056 18.1 25.6 12.7 18.3 17.1
Net income 1 457.3 13.55 45.09 3.153 -271.6 2.242 3.369 2.983 -253.2 0.951 10.74 18.28 15.08 10.9 10.6
Net margin 159.51% 5.09% 13.31% 1.03% -115.25% 0.9% 1.24% 1.13% -105.89% 0.39% 4.04% 6.4% 5.12% 3.63% 3.34%
EPS 5,415 157.0 - 37.00 - 26.00 - 35.00 - - - - - - -
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 2/8/22 5/3/22 8/3/22 11/2/22 2/8/23 5/3/23 8/1/23 11/8/23 2/7/24 5/8/24 - - - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - 154 508 424 337 416
Net Cash position 1 - 419 624 - - - - -
Leverage (Debt/EBITDA) - - - 0.6251 x 3.511 x 2.846 x 1.535 x 2.083 x
Free Cash Flow 2 - - 223,159 110,534 97,039 100,200 143,538 105,200
ROE (net income / shareholders' equity) - 9.33% 30.2% -9.43% -14.9% 3.83% 6.89% 7.37%
ROA (Net income/ Total Assets) - 7.08% 18.8% -5.13% -6.23% 2.02% 3.36% 3.11%
Assets 1 - 1,214 2,807 4,090 3,928 2,633 2,930 2,822
Book Value Per Share 3 - 16,552 32,383 25,617 17,139 17,757 19,741 20,002
Cash Flow per Share 3 - 1,328 3,133 1,506 1,527 1,334 2,822 3,125
Capex 1 - 27.8 11 23.3 27.6 29.2 40.9 29.4
Capex / Sales - 5.61% 1.09% 2.03% 2.69% 2.67% 3.26% 2.17%
Announcement Date 3/30/20 2/8/21 2/8/22 2/8/23 2/7/24 - - -
1KRW in Billions2KRW in Million3KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Kakao Games Corp.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
19
Last Close Price
20,550 KRW
Average target price
25,306 KRW
Spread / Average Target
+23.14%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Mobile Application Software

1st Jan change Capi.
KAKAO GAMES CORP. Stock Kakao Games Corp.
-20.50% 1.22B
SNAP INC. Stock Snap Inc.
-7.91% 25.58B
DIDI GLOBAL INC. Stock DiDi Global Inc.
+9.11% 20.87B
BEIJING ULTRAPOWER SOFTWARE CO., LTD. Stock Beijing Ultrapower Software Co., Ltd.
-2.37% 2.33B
LIFE360, INC. Stock Life360, Inc.
+82.54% 2B
ZHEJIANG JINKE TOM CULTURE INDUSTRY CO., LTD. Stock Zhejiang Jinke Tom Culture Industry Co., Ltd.
-30.77% 1.66B
ZX INC. Stock ZX Inc.
-48.28% 1.59B
SHANGHAI YAOJI TECHNOLOGY CO., LTD. Stock Shanghai Yaoji Technology Co., Ltd.
-0.59% 1.26B
FINVOLUTION GROUP Stock FinVolution Group
-4.08% 1.22B
DENA CO., LTD. Stock DeNA Co., Ltd.
+13.80% 1.08B
Mobile Application Software
  1. Stock Market
  2. Equities
  3. A293490 Stock
  4. Financials Kakao Games Corp.