Subscribe

DoubleUGames Co., Ltd. (192080.KS)

KRW60,000.00 -1,100.00 (-1.80%)
KR KSC Technology Electronic Gaming & Multimedia
Address Gangnam Finance Center 6236
Seoul, KR
CEO Ga-Rham Kim
IPO 2015-11-04
ISIN KR7192080000

Explore sections of this company profile

Description

Based in Seoul, South Korea, DoubleUGames Co., Ltd. is a game development firm established in 2012. The company's offerings include the social casino title W. Casino, which features a variety of table games and slot machines. Utilizing a unified multiplatform system, they make their games available on both personal computers and mobile devices. DoubleUGames maintains a significant global presence, operating in nearly 120 countries.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
KRW60,000.00 -1,100.00 (-1.80%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
106.8K
Beta
0.43
Float Shares
9.59M
Free Float %
49.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.17% -0.33% +18.65% +11.36% +14.56% +9.72% +13.26% +53.33% +11.26% +79.85% +14.82%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
60,000.00
DCF (Unlevered) 129,751.49 +116.3%
DCF (Levered) 216,261.10 +260.4%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 6 0
Buy 5 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.99
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
8 / 10
Strong MOAT
Composite Rating
A+
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Electronic Gaming & Multimedia: +4.1%
    +13.6% Q1'26: +26.6% (vs Q1'25)
  • EPS growth Electronic Gaming & Multimedia: +20.0%
    -35.3% Q1'26: +54.6% (vs Q1'25)
  • FCF margin FCF growth · Electronic Gaming & Multimedia: +41.4%
    +27.3% Q1'26: +36.4% (vs Q1'25)
  • EBIT margin Electronic Gaming & Multimedia: +10.3%
    +32.3% Q1'26: +33.4% (vs Q1'25)
  • ROIC Electronic Gaming & Multimedia: +6.6%
    +21.2% Q1'26: +26.9% (vs Q1'25)
  • Share dilution Electronic Gaming & Multimedia: +0.0%
    +48.5% Q1'26: +38.9% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Electronic Gaming & Multimedia: -1.53×
    0.09× Q1'26: 0.08× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.39) × ERP
WACC = 99% × Ke + 1% × Kd (7.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 128,350.45 Current price: 60,000.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
7 Rev. Ana.
8 EPS Ana.
Dec 2027
10 Rev. Ana.
9 EPS Ana.
Dec 2028
4 Rev. Ana.
4 EPS Ana.
Revenue
122.44B
est: 125.03B (-2.1%)
155.64B
est: 154.40B (+0.8%)
319.35B
est: 322.71B (-1.0%)
483.01B
est: 488.25B (-1.1%)
513.85B
est: 521.68B (-1.5%)
658.18B
est: 673.96B (-2.3%)
624.06B
est: 632.78B (-1.4%)
617.26B
est: 622.02B (-0.8%)
582.33B
est: 579.22B (+0.5%)
633.47B
est: 646.26B (-2.0%)
719.90B
est: 716.10B (+0.5%)
818.52B
806.06B – 835.86B
+14.3% YoY
882.26B
832.05B – 945.72B
+7.8% YoY
932.33B
898.18B – 976.37B
+5.7% YoY
EBITDA
32.05B
est: 30.39B (+5.5%)
45.18B
est: 37.53B (+20.4%)
78.40B
est: 78.43B (0.0%)
169.55B
est: 118.67B (+42.9%)
211.69B
est: 126.79B (+67.0%)
224.04B
est: 163.80B (+36.8%)
227.10B
est: 153.80B (+47.7%)
-276.39B
est: 151.18B (-282.8%)
255.34B
est: 140.78B (+81.4%)
329.55B
est: 158.37B (+108.1%)
252.24B
est: 175.48B (+43.7%)
200.58B
197.52B – 204.83B
+14.3% YoY
216.20B
203.89B – 231.75B
+7.8% YoY
228.47B
220.10B – 239.26B
+5.7% YoY
EBIT
31.90B
est: 26.22B (+21.6%)
53.51B
est: 32.38B (+65.2%)
58.74B
est: 67.69B (-13.2%)
135.75B
est: 102.41B (+32.6%)
165.60B
est: 109.42B (+51.3%)
179.49B
est: 141.36B (+27.0%)
199.44B
est: 132.72B (+50.3%)
-288.73B
est: 130.46B (-321.3%)
246.64B
est: 121.49B (+103.0%)
317.14B
est: 141.98B (+123.4%)
232.13B
est: 157.32B (+47.6%)
179.82B
177.08B – 183.63B
+14.3% YoY
193.83B
182.79B – 207.77B
+7.8% YoY
204.83B
197.32B – 214.50B
+5.7% YoY
Net Income
34.16B
est: 37.39B (-8.6%)
48.84B
est: 39.54B (+23.5%)
35.36B
est: 47.56B (-25.6%)
87.76B
est: 89.52B (-2.0%)
110.29B
est: 103.04B (+7.0%)
112.30B
est: 119.08B (-5.7%)
125.46B
est: 136.06B (-7.8%)
-221.06B
est: 28.73B (-869.4%)
149.06B
est: 148.29B (+0.5%)
187.18B
est: 245.16B (-23.6%)
131.25B
est: 206.84B (-36.5%)
255.07B
241.88B – 280.52B
+23.3% YoY
282.41B
246.85B – 305.25B
+10.7% YoY
301.28B
286.93B – 319.78B
+6.7% YoY
SGA
64.57B
est: 64.09B (+0.8%)
76.17B
est: 79.14B (-3.8%)
174.30B
est: 165.42B (+5.4%)
250.65B
est: 250.27B (+0.2%)
248.67B
est: 267.40B (-7.0%)
347.15B
est: 345.46B (+0.5%)
343.59B
est: 324.35B (+5.9%)
350.08B
est: 318.83B (+9.8%)
282.43B
est: 296.89B (-4.9%)
274.13B
est: 326.15B (-16.0%)
351.24B
est: 361.40B (-2.8%)
413.09B
406.79B – 421.83B
+14.3% YoY
445.25B
419.91B – 477.28B
+7.8% YoY
470.52B
453.28B – 492.75B
+5.7% YoY
EPS
2,527.00
est: 1,885.73 (+34.0%)
2,952.00
est: 1,994.17 (+48.0%)
2,204.00
est: 2,398.98 (-8.1%)
5,279.00
est: 4,515.08 (+16.9%)
5,451.19
est: 5,197.16 (+4.9%)
5,528.13
est: 6,006.19 (-8.0%)
6,159.07
est: 6,862.59 (-10.3%)
-10,888.64
est: 1,449.13 (-851.4%)
6,263.33
est: 7,479.46 (-16.3%)
9,440.02
est: 8,325.03 (+13.4%)
6,106.05
est: 7,024.00 (-13.1%)
8,661.70
8,213.70 – 9,525.89
+23.3% YoY
9,590.27
8,382.74 – 10,365.76
+10.7% YoY
10,230.78
9,743.54 – 10,859.03
+6.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-05-11 A+ 5/5 5/5 4/5 4/5 4/5 4/5 4/5
2026-05-08 A+ 5/5 5/5 4/5 4/5 4/5 4/5 4/5
2026-05-07 A+ 5/5 5/5 4/5 4/5 4/5 4/5 4/5
2026-05-06 A+ 5/5 5/5 4/5 4/5 4/5 4/5 4/5
2026-05-04 A+ 5/5 5/5 4/5 4/5 4/5 4/5 4/5
2026-04-30 A+ 4/5 5/5 4/5 4/5 3/5 4/5 4/5
2026-04-29 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-04-28 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-04-27 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-04-24 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-04-23 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-04-22 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-04-21 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-04-20 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-04-17 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-04-16 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-04-15 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-04-14 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
265.66B
OE per share TTM
12,174.66
Owner's Yield
16.38%
Maintenance CapEx ratio
4.78%
Maint CapEx / Avg PPE
3.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
668.97M
Shares Outstanding
19.57M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Ga-Rham Kim Chief Executive Officer & Director male
Gi-Cheol Kim Director of Marketing male
Hyung-Soon Choi Chief Financial Officer & Inside Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits