VALOFE Co.,Ltd.

VALOFE Co.,Ltd.

KKRX:331520
2,045.00
KRW
+20.00
(+0.99%)
520.17EPS
3.32P/E
16.93BMarket Cap
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
- -
- -
2,355.18
3,327.57
3,560.73
3,529.19
3,865.97
4,925.6
Basic EPS, GAAP
-115
-45
280
175
90
170
185
520.17
Free Cash Flow per Basic Share
-153.4
-18.28
-37.02
153.48
357.74
104.51
-1,265.37
-938.81
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
9,368.97
9,322.65
15,146.46
2,586.08
2,874.13
3,103.83
3,301.56
3,523.51
Tangible Book Value per Share
9,368.97
9,322.65
15,144.41
2,585.91
2,474.33
2,452.07
2,692.6
2,844.43
Basic Weighted Avg Shares
- -
1
8
9
10
10
10
9
Sales/Revenue/Turnover
- -
- -
19,596
30,030
35,972
35,589
37,834
43,562
Operating Margin (%)
- -
- -
8.53
10.02
0.66
-0.56
7.61
12.83
Depreciation Expense
- -
- -
452
427
836
1,261
1,354
1,311
Net Income, GAAP
-41
-36
2,330
1,579
909
1,714
1,810
4,600
Effective Tax Rate (%)
- -
- -
- -
21.08
- -
32.91
34.2
24.76
Profit Margin (%)
- -
- -
11.89
5.26
2.53
4.82
4.79
10.56
Working Capital
8,819
8,803
11,143
24,955
21,391
23,180
16,874
17,198
LT Debt
1,526
1,556
76
1,544
928
2,473
9,431
7,894
Total Equity
7,270
7,234
11,753
24,758
29,238
30,454
32,394
34,572
Return on Invested Capital (%)
- -
- -
- -
12.15
- -
-0.34
4.28
9.64
Return on Capital (%)
- -
- -
- -
8.42
- -
5.04
4.75
11.53
Return on Common Equity (%)
- -
-0.5
24.54
8.65
3.37
5.74
5.76
14.24

Capital Structure

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
7,517
7,020
6,772
LT Borrowings
9,006
8,592
7,525
LT Finance Leases
425
454
369
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
10
10
10
Market Capitalization
28,110
24,971
16,925

Working Capital

KRW

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
31,139
31,636
31,885
Cash, Cash Equivalents & STI
19,514
19,088
18,675
Accounts Receivable, Net
9,253
9,502
10,551
Inventories
- -
- -
- -
Total Current Liabilities
14,264
14,010
14,688
Payables & Accruals
- -
- -
- -
ST Debt
7,517
7,020
6,772
Deferred Revenue
- -
- -
- -

Growth Rates

KRW

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
40.35%
6.37%
Free Cash Flow
- -
54.97%
-1,275%
Net Income, GAAP
- -
-1,312.43%
5.61%
Sales/Revenue/Turnover
- -
- -
6.31%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
8,732
9,092
8,298
9,498
35,589
2025
8,579
8,902
8,938
11,414
37,834
2026
10,797
12,413
- -
- -
- -

Quarterly Earnings Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
145
75
-165
119.43
170
2025
-45
-275
107.07
132.02
185
2026
104.44
207
- -
- -
- -

Quarterly Dividends Per Share

KRW

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Company Description

CEO
Jae-Myung Shin
Sector
Technology services
Industry
Packaged software
Address
Seoul South Korea
IPO Date
Oct 29, 2019
Website
valofe.com
Business
VALOFE Co., Ltd. is a South Korea-based digital entertainment company that specializes in the development, publishing, re-engineering, and live-operations management of online and mobile video games. The Company focuses on acquiring established intellectual properties (IPs) and revitalizing them for global distribution through its proprietary gaming platform, VFUN. VALOFE organizes its operations across distinct product and service categories, comprising: PC Online Games, encompassing massively multiplayer online role-playing games (MMORPGs), first-person shooters (FPS), fighting, and rhythm titles such as Atlantica Online, Combat Arms (Combat Arms: Reloaded and Combat Arms: Classic), Lost Saga, Icarus, MU Legend, Kritika: Zero, Cronous Online, Lunia Z, Soulworker, and R2Beat; Mobile Games, featuring titles across role-playing, simulation, and casual genres such as Last Origin, Last Origin R+, Icarus M, Swords & Magic, and Gospel of Goddess; Platform and Publishing Services, which provide game hosting, multi-currency billing infrastructure, server operations, anti-cheat mechanisms, customer relationship management, localization, and quality assurance through the VFUN portal; and B2B Regulatory and Business Solutions, including a customized domestic representative designation service assisting international game developers and publishers in complying with South Korean statutory requirements. The Company distributes its products to consumer and enterprise clients across the Asia-Pacific, North American, European, and Latin American markets, supported by international operating subsidiaries and branches in China, Japan, the Philippines, Taiwan, Hong Kong, and Vietnam. In recent developments, the Company acquired the global intellectual property rights to the mobile title Last Origin, followed by the international release of Last Origin R+ and the initiation of development for its sequel, Last Origin 2; expanded its PC portfolio with the global launch and operation of Kritika: Zero; formed strategic partnerships with Wemade to incorporate blockchain and digital asset capabilities into selected gaming services; expanded its corporate service offerings by introducing local representative agency solutions for foreign studios entering the Korean market; and enacted capital management initiatives including share repurchase and treasury stock cancellation programs to enhance shareholder value. VALOFE Co., Ltd. was founded in 2007 and is headquartered in Seoul, South Korea.