Subscribe

Shift Up (462870.KS)

KRW36,250.00 +1,400.00 (+4.02%)
KR KSC Technology Software - Application
Address 12, 13, 14, 15F, Apro Square
Seoul, KR
CEO Hyung Tae Kim
IPO 2024-07-11
ISIN KR7462870007

Explore sections of this company profile

Description

SHIFT UP Corp. is a video game development studio. Its portfolio includes popular titles such as Stellar Blade, Goddess of Victory: Nikke, and Destiny Child. Founded by Hyung-Tae Kim on December 2, 2013, the company is based in Seoul, 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
KRW36,250.00 +1,400.00 (+4.02%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
106.4K
Beta
-0.14
Float Shares
12.85M
Free Float %
22.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+3.02% -3.00% -6.54% -7.67% -21.58% -14.13% -42.08% -56.76% -56.76% -56.76% -56.76%
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
36,250.00
DCF (Unlevered) 154,029.69 +324.9%
DCF (Levered) 80,566.19 +122.3%
Ratings Trend (MoM) 64% Bullish
Rating 2026-05 Change
Strong Buy 5 0
Buy 4 -1
Hold 5 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
8.41
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
8 / 10
Strong MOAT
Composite Rating
A+
Overall Score
5 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers ★ Strong MOAT
  • Revenue growth Software - Application: +12.6%
    +31.3% Q1'26: +12.0% (vs Q1'25)
  • EPS growth Software - Application: +31.4%
    +29.3% Q1'26: +41.5% (vs Q1'25)
  • FCF margin Software - Application: +41.0%
    +43.0% Q1'26: +38.9% (vs Q1'25)
  • EBIT margin Software - Application: +8.5%
    +61.6% Q1'26: +45.5% (vs Q1'25)
  • ROIC Software - Application: +6.4%
    +29.4% Q1'26: +15.7% (vs Q1'25)
  • Share dilution Software - Application: +0.0%
    -0.1% Q1'26: -0.5% (vs Q1'25)
  • Debt / EBITDA Software - Application: -0.78×
    0.66× Q1'26: 1.43× (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 (-0.05) × ERP
WACC = 94% × Ke + 6% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 154,029.69 Current price: 36,250.00
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 2024
actual
Dec 2025
actual
Dec 2026
4 Rev. Ana.
3 EPS Ana.
Dec 2027
9 Rev. Ana.
9 EPS Ana.
Dec 2028
3 Rev. Ana.
4 EPS Ana.
Revenue
224.08B
est: 219.02B (+2.3%)
294.23B
est: 297.32B (-1.0%)
211.26B
203.21B – 225.52B
-28.9% YoY
253.64B
193.10B – 342.40B
+20.1% YoY
404.77B
347.24B – 491.39B
+59.6% YoY
EBITDA
184.45B
est: 50.77B (+263.3%)
186.95B
est: 68.92B (+171.3%)
48.97B
47.11B – 52.28B
-28.9% YoY
58.80B
44.76B – 79.37B
+20.1% YoY
93.83B
80.49B – 113.91B
+59.6% YoY
EBIT
179.96B
est: 46.67B (+285.6%)
181.13B
est: 63.35B (+185.9%)
45.01B
43.30B – 48.05B
-28.9% YoY
54.04B
41.14B – 72.95B
+20.1% YoY
86.24B
73.98B – 104.69B
+59.6% YoY
Net Income
147.97B
est: 148.46B (-0.3%)
191.13B
est: 180.84B (+5.7%)
126.84B
112.95B – 140.13B
-29.9% YoY
150.16B
84.51B – 221.66B
+18.4% YoY
249.22B
203.17B – 318.55B
+66.0% YoY
SGA
9.91B
est: 41.34B (-76.0%)
est: 56.12B (-100.0%)
39.87B
38.36B – 42.57B
-28.9% YoY
47.87B
36.45B – 64.63B
+20.1% YoY
76.40B
65.54B – 92.75B
+59.6% YoY
EPS
2,558.25
est: 2,517.96 (+1.6%)
3,241.58
est: 3,067.13 (+5.7%)
2,151.33
1,915.66 – 2,376.70
-29.9% YoY
2,546.70
1,433.34 – 3,759.43
+18.4% YoY
4,226.80
3,445.77 – 5,402.66
+66.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A+ 5/5 5/5 5/5 5/5 3/5 4/5 3/5
2026-05-11 A+ 5/5 5/5 5/5 5/5 3/5 4/5 3/5
2026-05-08 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-07 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-06 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-05-04 S- 5/5 5/5 5/5 5/5 3/5 4/5 4/5
2026-04-30 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-04-29 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-04-28 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-04-27 A+ 5/5 5/5 4/5 5/5 3/5 4/5 4/5
2026-04-24 A+ 4/5 5/5 4/5 5/5 2/5 4/5 4/5
2026-04-23 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-22 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-21 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-20 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-17 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-16 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-15 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-14 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-13 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-10 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-09 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-08 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
111.97B
OE per share TTM
1,912.35
Owner's Yield
6.30%
Maintenance CapEx ratio
1.79%
Maint CapEx / Avg PPE
13.3%

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
567.81M
Shares Outstanding
58.03M

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
Hyung Tae Kim Chairman of the Board & Chief Executive Officer 907M male
Dong-Ki Lee Chief Technology Officer 734M male
Jae-Woo Ahn CFO & Director 675M male
Kyung Rip Min CSO & Director 595M 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