Gravity Co., Ltd. (GRVY) intrinsic value & 10-year financials
Gravity Co., Ltd. (GRVY) has a Graham intrinsic value of $405,928.90 per share. At $66.31 on Oct 27, 2026, the stock trades 100% below that value. Over the last 10 fiscal years revenue grew 34.1% a year to $500.8B, with an average return on invested capital of 21.9%.
- Graham intrinsic value
- $405,928.90
- Share price (Oct 27, 2026)
- $66.31
- Price vs Graham value
- 100% below
- Market cap
- $460.8M
- Revenue (FY2024)
- $500.8B
- Revenue growth (10-yr CAGR)
- 34.1%
- ROIC (10-yr avg)
- 21.9%
- Free cash flow (FY2024)
- $77.9B
GRVY 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2024 | $500.8B | $84.9B | $12,221.00 | $77.9B | 17.0% | 13.2% |
| FY2023 | $725.5B | $132.0B | $18,999.00 | $130.0B | 22.1% | 31.6% |
| FY2022 | $463.6B | $83.1B | $11,968.00 | $97.5B | 22.6% | 27.4% |
| FY2021 | $413.9B | $65.9B | $9,490.00 | $72.4B | 23.4% | 30.3% |
| FY2020 | $406.0B | $62.6B | $9,023.00 | $68.8B | 21.8% | 42.9% |
| FY2019 | $361.0B | $39.7B | $5,738.00 | $25.4B | 13.5% | 39.4% |
| FY2018 | $286.8B | $31.4B | $4,525.00 | $34.8B | 11.6% | 50.9% |
| FY2017 | $141.6B | $13.3B | $1,917.00 | $25.2B | 9.9% | 34.6% |
| FY2016 | $51.4B | $250.0M | $95.00 | $2.2B | 6.7% | 5.6% |
| FY2015 | $35.7B | -$17.0B | — | -$6.4B | -48.3% | -56.5% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
GRAVITY Co., Ltd. is a consistent compounder, expanding top-line revenue at 34.1% annually over the past decade.
GRAVITY Co., Ltd. 10-year average ROIC is N/A; capital efficiency cannot be assessed from the available history.
GRAVITY Co., Ltd. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, GRAVITY Co., Ltd. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $405928.90 per share.