Pricing Log in Create free account

Firy Inc. (FIRY) vs GRAVITY Co., Ltd. (GRVY)

Firy Inc. and GRAVITY Co., Ltd. are both Electronic Gaming & Multimedia companies. GRAVITY Co., Ltd. is the larger, with a market value of $463.6M against $192.3M — 2.4× the size. Firy Inc. has negative trailing earnings, so its P/E is not meaningful; GRAVITY Co., Ltd. trades at 8.2×. Firy Inc. grew revenue faster over the last twelve months: 31.3% against −2.43%. GRAVITY Co., Ltd. has the higher net margin (15.0% vs −60.2%) and the higher return on invested capital (130.5% vs −79.9%). Across the 19 metrics below, GRAVITY Co., Ltd. leads on 16 and Firy Inc. on 3.

Valuation

Metric FIRY GRVY Electronic Gaming & Multimedia median
P/E n/m 8.19 6.47
P/S 1.57 1.20 1.39
P/B 2.19 1.03 0.98
Price to free cash flow n/m 5.21 6.54
EV/EBITDA n/m 0.66 1.33
EV/Sales 2.35 0.11 0.97
Earnings yield (38.47%) 12.22% (2.89%)
Free cash flow yield (36.02%) 19.19% 0.00%

Profitability

Metric FIRY GRVY Electronic Gaming & Multimedia median
Gross margin 87.77% 33.70% 70.26%
Operating margin (53.44%) 15.89% (8.19%)
Net margin (60.23%) 14.99% (9.89%)
Free cash flow margin (56.62%) 0.00% 0.00%
Return on equity (62.95%) 12.99% 0.00%
Return on assets (23.59%) 10.94% (1.43%)
Return on invested capital (79.87%) 130.48% 0.00%

Growth

Metric FIRY GRVY Electronic Gaming & Multimedia median
Revenue growth (TTM) 31.34% (2.43%) 13.58%
EPS growth (last fiscal year) (67.04%) (21.40%) (4.55%)
Revenue growth, 5-year CAGR (14.53%) 3.86% (2.72%)
Net income growth, 5-year CAGR 0.00% (1.20%) 0.00%

Health

Metric FIRY GRVY Electronic Gaming & Multimedia median
Debt to equity 1.52 0.00 0.00
Current ratio 1.03 7.20 1.61
Net debt to EBITDA 1.07 (7.06) 0.07

Dividend

Metric FIRY GRVY Electronic Gaming & Multimedia median
Dividend yield — — —
Payout ratio — — —

Size

Metric FIRY GRVY Electronic Gaming & Multimedia median
Market cap 192.32m 463.63m 50.21m

Compare with another peer

Any metric, up to five companies and an Excel export Powerpack