Subscribe

Kakao Games Corp. (293490.KQ)

KRW7,930.00 +20.00 (+0.25%)
KR KOE Technology Electronic Gaming & Multimedia
Address 152th Alpha Dome Tower 13529
Seongnam-si, KR
CEO Sang-Woo Han
IPO 2020-09-10
ISIN KR7293490009

Explore sections of this company profile

Description

Kakao Games Corp. operates a mobile and PC online game service platform for gamers worldwide. The company develops and publishes various genres of games, including PC, mobile, and VR platforms. It provides mobile game services, such as kakao and snack game, mobile game play channel, play by star, and Cacao game shop; and PC online game services comprising PC/online game portal and Cacao games PC room. The company was incorporated in 2013 and is based in Seongnam-si, South Korea.

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
KRW7,930.00 +20.00 (+0.25%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
409.7K
Beta
0.34
Float Shares
52.48M
Free Float %
59.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+1.48% -5.25% -9.54% -29.62% -34.80% -28.53% -22.48% -72.05% -83.15% -83.15% -83.15%
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
7,930.00
DCF (Unlevered) 16,558.33 +108.8%
DCF (Levered) 31,657.20 +299.2%

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) 8% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 9 -1
Sell 1 0
Strong Sell 1 0
Quality scores
Altman Z-Score
0.74
Distress
Piotroski F-Score
2 / 9
Weak
MOAT Score
3 / 10
No MOAT
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
5 / 5
High
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Electronic Gaming & Multimedia: +4.1%
    -25.9% Q1'26: -32.5% (vs Q1'25)
  • EPS growth Electronic Gaming & Multimedia: +20.0%
    +18.0% Q1'26: -18.5% (vs Q1'25)
  • FCF margin FCF growth · Electronic Gaming & Multimedia: +41.4%
    -8.0% Q1'26: -26.2% (vs Q1'25)
  • EBIT margin Electronic Gaming & Multimedia: +10.3%
    -9.8% Q1'26: -30.7% (vs Q1'25)
  • ROIC Electronic Gaming & Multimedia: +6.6%
    -3.4% Q1'26: -6.5% (vs Q1'25)
  • Share dilution Electronic Gaming & Multimedia: +0.0%
    +9.8% Q1'26: +9.5% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Electronic Gaming & Multimedia: -1.53×
    481.45× Q1'26: -10.21× (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 (0.46) × ERP
WACC = 49% × Ke + 51% × Kd (5.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 16,061.92 Current price: 7,930.00
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 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
9 Rev. Ana.
7 EPS Ana.
Dec 2027
11 Rev. Ana.
8 EPS Ana.
Dec 2028
4 Rev. Ana.
7 EPS Ana.
Revenue
420.80B
est: 155.00B (+171.5%)
391.04B
est: 370.00B (+5.7%)
495.52B
est: 496.66B (-0.2%)
1.01T
est: 1.01T (-0.1%)
1.15T
est: 1.18T (-2.9%)
725.82B
est: 1.04T (-29.9%)
627.23B
est: 774.59B (-19.0%)
465.02B
est: 479.31B (-3.0%)
510.40B
401.55B – 619.25B
+6.5% YoY
715.73B
491.07B – 940.19B
+40.2% YoY
696.64B
506.62B – 886.55B
-2.7% YoY
EBITDA
54.84B
est: 23.79B (+130.5%)
39.19B
est: 56.80B (-31.0%)
106.80B
est: 76.24B (+40.1%)
759.55B
est: 155.63B (+388.1%)
-55.40B
est: 181.42B (-130.5%)
-208.37B
est: 158.89B (-231.1%)
86.06B
est: 86.24B (-0.2%)
2.16B
est: 53.36B (-96.0%)
56.83B
44.71B – 68.94B
+6.5% YoY
79.69B
54.67B – 104.68B
+40.2% YoY
77.56B
56.40B – 98.70B
-2.7% YoY
EBIT
28.70B
est: 10.89B (+163.6%)
21.35B
est: 25.99B (-17.9%)
84.56B
est: 34.89B (+142.4%)
716.28B
est: 71.21B (+905.9%)
-148.68B
est: 83.01B (-279.1%)
-304.39B
est: 72.70B (-518.7%)
13.81B
est: 12.79B (+8.0%)
-45.56B
est: 7.92B (-675.5%)
8.43B
6.63B – 10.23B
+6.5% YoY
11.82B
8.11B – 15.53B
+40.2% YoY
11.50B
8.37B – 14.64B
-2.7% YoY
Net Income
18.97B
11.00B
85.97B
est: 77.89B (+10.4%)
528.66B
est: 175.02B (+202.1%)
-233.64B
est: 84.16B (-377.6%)
-228.75B
est: 24.84B (-1,020.7%)
-108.92B
est: -20.85B (-422.4%)
-91.15B
est: -38.02B (-139.7%)
-921.02M
-15.06B – 17.02B
+97.6% YoY
61.39B
39.79B – 99.85B
+6,765.0% YoY
48.58B
31.36B – 65.80B
-20.9% YoY
SGA
293.73B
est: 94.49B (+210.9%)
235.81B
est: 225.56B (+4.5%)
309.92B
est: 302.77B (+2.4%)
700.98B
est: 618.01B (+13.4%)
642.39B
est: 720.41B (-10.8%)
407.48B
est: 630.98B (-35.4%)
382.09B
est: 469.40B (-18.6%)
282.43B
est: 290.46B (-2.8%)
309.30B
243.34B – 375.26B
+6.5% YoY
433.73B
297.59B – 569.75B
+40.2% YoY
422.16B
307.01B – 537.24B
-2.7% YoY
EPS
259.12
150.20
1,388.00
est: 952.24 (+45.8%)
7,072.75
est: 2,139.79 (+230.5%)
-2,951.51
est: 1,028.96 (-386.8%)
-2,803.44
est: 303.74 (-1,023.0%)
-1,331.78
est: -232.23 (-473.5%)
-1,091.47
est: -423.45 (-157.8%)
-10.26
-167.73 – 189.54
+97.6% YoY
683.68
443.21 – 1,112.03
+6,765.0% YoY
541.11
349.23 – 732.87
-20.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-06 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-05-04 C 2/5 5/5 1/5 1/5 1/5 1/5 1/5
2026-04-30 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-29 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-28 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-27 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-24 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-23 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-22 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-21 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-20 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-17 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-16 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5
2026-04-15 C+ 2/5 5/5 1/5 1/5 1/5 1/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-76.31B
OE per share TTM
-918.88
Owner's Yield
-7.84%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
20.5%

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
-100.57M
Shares Outstanding
88.93M

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
Hyuk-Min Cho Chief Financial Officer
Sang-Woo Han Chief Executive Officer & Chairman of the Board male
Yongjin Yang Chief of Legal & Compliance 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 history

Earnings history

Earnings reports

Stock splits