Loading…
Employees: 1,794
Size Grand Korea Leisure (114090.KS) is a South Korea Consumer Discretionary company (Casinos/Gaming) with a market value of $373M, the 414th largest of 495 South Korea companies the cockpit tracks. Shares closed at ₩8,190 on 6 Nov 2026.
Performance Over six months the shares fell 32.1%, against -3.6% for the median peer and -24.5% for the South Korea market (cap-weighted) — 3rd lowest of 10 in its peer set.
Growth Revenue grew 8.0% over the last twelve months (peer median +3.6%); the operating margin is 11.3% (peer median 10.8%).
Valuation It trades at 9.3× forward earnings against a peer median of 10.9× (3rd cheapest of 7).
Capital Return on invested capital runs 44.2 points above its cost of capital (5.4% WACC).
Next results Next results expected around 10 Nov 2026 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ₩437B | ₩417B | ₩391B | ₩392B | ₩261B |
| Revenue growth | — | +7% | 0% | +50% | — |
| Gross profit | ₩80.4B | ₩76.4B | ₩63.2B | ₩72.7B | ₩8.29B |
| EBITDA | ₩82.8B | ₩79.1B | ₩65.0B | ₩77.0B | ₩17.4B |
| Net income | ₩47.1B | ₩47.1B | ₩33.1B | ₩43.8B | -₩22.7B |
| Free cash flow | ₩102B | ₩96.2B | ₩66.5B | ₩69.4B | ₩27.3B |
| Capital expenditure | ₩8.28B | ₩8.58B | ₩5.62B | ₩15.8B | ₩18.5B |
| Total debt | ₩39.8B | ₩51.8B | ₩59.2B | ₩76.8B | ₩83.5B |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | 114090.KS | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -4.8% | -1.2% | 3rd lowest of 10 |
| 6-month return | -32.1% | -3.6% | 3rd lowest of 10 |
| Distance from 52-week high | -50.6% | -27.7% | 3rd lowest of 10 |
| Revenue growth (TTM) | +8.0% | +3.6% | 4th highest of 10 |
| Operating margin | 11.3% | 10.8% | 5th highest of 10 |
| Forward P/E | 9.3× | 10.9× | 3rd cheapest of 7 |
| ROIC minus cost of capital | +44.2 pp | -1.6 pp | highest of 10 |
| EV / EBITDA | 1.5× | 7.4× | cheapest of 9 |
| Net debt / EBITDA | -4.6× | 2.8× | least indebted of 9 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Grand Korea Leisure 114090.KS | South Korea | $373M | -32% | +8% | 11% | 9.3× | n/a | n/a |
| Mars 6419.T | Japan | $346M | +16% | -10% | 25% | n/a | n/a | n/a |
| Pollard Banknote PBL.TO | Canada | $315M | -10% | +4% | -1% | 8.9× | -7.9% | +7.6% |
| Paradise 034230.KS | South Korea | $620M | -39% | +8% | 11% | 11.5× | n/a | n/a |
| Bally's BALY | United States | $625M | -4% | +20% | 0% | n/a | n/a | n/a |
| Melco International Development 0200.HK | Hong Kong | $695M | -42% | +7% | 21% | 5.9× | -4.9% | +26.6% |
| Star Entertainment SGR.AX | Australia | $724M | +48% | -9% | -30% | n/a | n/a | n/a |
| GENDA 9166.T | Japan | $754M | +20% | +47% | 3% | 16.4× | n/a | n/a |
| Tokyotokeiba 9672.T | Japan | $868M | -11% | +3% | 37% | 11.7× | -10.8% | +7.7% |
| Betsson BETS-B.ST | Sweden | $1.34B | +10% | 0% | 14% | 10.4× | -18.0% | +15.7% |