KRAFTON Future Growth

Future criteria checks 2/6

KRAFTON is forecast to grow earnings and revenue by 10.7% and 14.4% per annum respectively. EPS is expected to grow by 10.9% per annum. Return on equity is forecast to be 13.2% in 3 years.

Key information

10.7%

Earnings growth rate

10.86%

EPS growth rate

Entertainment earnings growth	36.0%
Revenue growth rate	14.4%
Future return on equity	13.21%
Analyst coverage	Good
Last updated	31 Oct 2025

Recent future growth updates

Recent updates

Earnings and Revenue Growth Forecasts

KOSE:A259960 - Analysts future estimates and past financials data (KRW Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2027	4,212,138	1,250,769	1,062,400	1,088,276	23
12/31/2026	3,811,393	1,177,883	958,138	1,050,535	28
12/31/2025	3,169,071	878,145	927,260	1,063,588	28
6/30/2025	2,873,075	1,001,378	882,332	947,186	N/A
3/31/2025	2,918,050	1,328,147	1,188,897	1,218,574	N/A
12/31/2024	2,709,774	1,306,090	870,087	907,929	N/A
9/30/2024	2,626,761	801,184	719,054	1,000,167	N/A
6/30/2024	2,357,760	891,040	513,738	805,277	N/A
3/31/2024	2,037,787	677,897	441,093	737,464	N/A
12/31/2023	1,910,576	595,362	309,101	662,346	N/A
9/30/2023	1,849,789	447,129	409,491	519,518	N/A
6/30/2023	1,833,237	465,832	513,892	615,967	N/A
3/31/2023	1,869,742	534,419	556,845	647,450	N/A
12/31/2022	1,854,016	515,175	483,817	512,703	N/A
9/30/2022	1,823,320	692,852	731,021	757,931	N/A
6/30/2022	1,911,537	640,518	727,379	781,586	N/A
3/31/2022	1,947,330	584,449	500,772	567,765	N/A
12/31/2021	1,885,352	530,255	554,372	713,908	N/A
9/30/2021	1,794,909	554,966	243,500	483,050	N/A
6/30/2021	1,639,749	486,634	221,545	431,126	N/A
3/31/2021	1,609,775	466,522	570,242	768,737	N/A
12/31/2020	1,670,428	556,267	551,089	648,972	N/A
9/30/2020	1,712,747	650,182	503,509	519,864	N/A
6/30/2020	1,583,393	570,145	291,050	310,735	N/A
3/31/2020	1,353,475	469,324	10,001	30,956	N/A
12/31/2019	1,087,480	278,859	43,626	61,944	N/A
9/30/2019	901,428	180,657	78,701	96,568	N/A
6/30/2019	954,254	220,104	75,366	96,616	N/A
3/31/2019	1,077,233	249,685	N/A	50,234	N/A
12/31/2018	1,120,034	251,007	N/A	158,152	N/A
12/31/2017	310,352	-879,483	N/A	244,139	N/A
12/31/2016	37,192	-24,908	N/A	-8,604	N/A
12/31/2015	46,352	-26,364	N/A	3,332	N/A
12/31/2014	35,600	-1,563	N/A	9,619	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: A259960's forecast earnings growth (10.7% per year) is above the savings rate (2.9%).

Earnings vs Market: A259960's earnings (10.7% per year) are forecast to grow slower than the KR market (27% per year).

High Growth Earnings: A259960's earnings are forecast to grow, but not significantly.

Revenue vs Market: A259960's revenue (14.4% per year) is forecast to grow faster than the KR market (9.8% per year).

High Growth Revenue: A259960's revenue (14.4% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: A259960's Return on Equity is forecast to be low in 3 years time (13.2%).

Discover growth companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2025/11/01 03:36
End of Day Share Price	2025/10/31 00:00
Earnings	2025/06/30
Annual Earnings	2024/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

KRAFTON, Inc. is covered by 32 analysts. 28 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Susie Lee	BofA Global Research
Joon Kyu Lee	Bookook Securities Co. Ltd
Joshua Kim	CGS International

KRAFTON Future Growth

Future criteria checks 2/6

Key information

Recent future growth updates

Consensus EPS estimates fall by 19%

Price target increased by 7.6% to ₩361,357

Consensus revenue estimates increase by 12%

Price target increased by 7.4% to ₩306,786

Consensus revenue estimates increase by 11%

Price target increased by 7.5% to ₩261,214

Recent updates

KRAFTON, Inc. to Report Q3, 2025 Results on Nov 04, 2025

When Should You Buy KRAFTON, Inc. (KRX:259960)?

Some Confidence Is Lacking In KRAFTON, Inc.'s (KRX:259960) P/E

Is KRAFTON (KRX:259960) A Risky Investment?

Consensus EPS estimates fall by 19%

Some Investors May Be Worried About KRAFTON's (KRX:259960) Returns On Capital

Now 21% undervalued after recent price drop

KRAFTON, Inc. (KOSE:A259960) completed the acquisition of an additional 39.37% stake in Neptune Company (KOSDAQ:A217270) from Kakao Games Corp. (KOSDAQ:A293490).

KRAFTON, Inc. to Report Q2, 2025 Results on Jul 29, 2025

Is Now The Time To Put KRAFTON (KRX:259960) On Your Watchlist?

KRAFTON, Inc. (KOSE:A259960) agreed to acquire ADK Holdings Inc. from Bain Capital Investors, LLC for ¥75.0 billion.

Krafton, Inc. Launches the Indonesian Service of Bluehole Studio's New Mobile Game, Abyss of Dungeons, on June 11, 2025

A Look At The Fair Value Of KRAFTON, Inc. (KRX:259960)

Why KRAFTON, Inc. (KRX:259960) Could Be Worth Watching

Krafton to Launch Abyss of Dungeons in Southeast Asia and Latin America in June

These 4 Measures Indicate That KRAFTON (KRX:259960) Is Using Debt Safely

Getting In Cheap On KRAFTON, Inc. (KRX:259960) Is Unlikely

New major risk - Revenue and earnings growth

KRAFTON, Inc. (KOSE:A259960) agreed to acquire an additional 39.37% stake in Neptune Company (KOSDAQ:A217270) from Kakao Games Corp. (KOSDAQ:A293490) for approximately KRW 170 billion.

KRAFTON, Inc. to Report Q1, 2025 Results on Apr 29, 2025

New major risk - Revenue and earnings growth

Do KRAFTON's (KRX:259960) Earnings Warrant Your Attention?

Now 21% undervalued

KRAFTON, Inc. (KOSE:A259960) acquired an additional minority stake in Nautilus Mobile App Private Limited for INR 1.2 billion.

KRAFTON's (KRX:259960) Solid Profits Have Weak Fundamentals

Full year 2024 earnings: EPS exceeds analyst expectations while revenues lag behind

Returns On Capital At KRAFTON (KRX:259960) Paint A Concerning Picture

Are Investors Undervaluing KRAFTON, Inc. (KRX:259960) By 20%?

Investor sentiment deteriorates as stock falls 17%

Now 24% undervalued

KRAFTON, Inc., Annual General Meeting, Mar 26, 2025

Is Now The Time To Look At Buying KRAFTON, Inc. (KRX:259960)?

These 4 Measures Indicate That KRAFTON (KRX:259960) Is Using Debt Safely

KRAFTON, Inc. to Report Q4, 2024 Results on Feb 11, 2025

KRAFTON, Inc.'s (KRX:259960) Shares May Have Run Too Fast Too Soon

Here's Why KRAFTON (KRX:259960) Has Caught The Eye Of Investors

KRAFTON (KRX:259960) Might Be Having Difficulty Using Its Capital Effectively

AI Innovations And Game Expansions Propel Global Growth For A Profitable Future

Investor sentiment deteriorates as stock falls 16%

Now 22% undervalued

Now 20% undervalued

Now 21% undervalued

Investor sentiment improves as stock rises 19%

Price target increased by 7.6% to ₩361,357

Consensus revenue estimates increase by 12%

KRAFTON, Inc. (KOSE:A259960) acquired Tango Co., Ltd. from Microsoft Studios.

KRAFTON, Inc. to Report First Half, 2024 Results on Aug 12, 2024

Now 29% undervalued

Now 25% undervalued

Price target increased by 7.4% to ₩306,786

Consensus revenue estimates increase by 11%

Next Floor Co., Ltd. agreed to acquire a 23.84% stake in Super Awesome Inc. from NAVER WEBTOON Corp., KRAFTON, Inc. (KOSE:A259960) and Energy Fusion UQI Investment Fund, managed by BNK VENTURE CAPITAL Co., Ltd for KRW 1 billion

KRAFTON, Inc. to Report Q1, 2024 Results on May 08, 2024

Full year 2023 earnings released: EPS: ₩12,812 (vs ₩10,986 in FY 2022)

Price target increased by 7.5% to ₩261,214

KRAFTON, Inc., Annual General Meeting, Mar 26, 2024

KRAFTON, Inc. to Report Q4, 2023 Results on Jan 26, 2024

Now 21% undervalued

Now 21% undervalued

New minor risk - Profit margin trend

Now 22% undervalued

KRAFTON, Inc. to Report Q3, 2023 Results on Nov 07, 2023

KRAFTON, Inc. to Report Q2, 2023 Results on Aug 09, 2023

Consensus EPS estimates increase by 22%

Price target decreased by 7.4% to ₩214,222

KRAFTON, Inc. announced that it expects to receive KRW 6 billion in funding from Bluehole studio Inc.

Price target decreased by 7.7% to ₩228,741

KRAFTON, Inc. (KOSE:A259960) agreed to acquire Project Blue Game Production Business and All Related Businesses from Bluehole studio Inc. for approximately KRW 5.7 billion.

Now 20% undervalued after recent price drop