INTEROJO INC. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24,900 KRW | -15.74% |
|
-.--% | -21.20% |
| Apr. 15 | Interojo Inc.(KOSDAQ:A119610) dropped from S&P Global BMI Index | CI |
| Apr. 05 | Interojo Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 293,617 | 245,582 | 356,493 | 353,551 | 395,310 | 311,494 | - |
| Enterprise Value (EV) 2 | 293.6 | 245.6 | 350.3 | 377.7 | 395.3 | 280.2 | 252.4 |
| P/E ratio | 16.8 x | - | 17.6 x | 14.4 x | 28.6 x | 8.71 x | 7.23 x |
| Yield | 1.13% | - | 1.64% | 2.13% | - | 3.11% | 3.31% |
| Capitalization / Revenue | 3.17 x | 2.78 x | 3.05 x | 2.8 x | 3.27 x | 2 x | 1.72 x |
| EV / Revenue | 3.17 x | 2.78 x | 3 x | 2.99 x | 3.27 x | 1.8 x | 1.39 x |
| EV / EBITDA | 10.1 x | - | 9.52 x | 9.35 x | 14.1 x | 5 x | 3.82 x |
| EV / FCF | 12.5 x | - | 96.6 x | -74.3 x | - | 10.4 x | 8.41 x |
| FCF Yield | 8.01% | - | 1.03% | -1.35% | - | 9.63% | 11.9% |
| Price to Book | 2.23 x | - | 1.72 x | 1.89 x | - | 1.39 x | 1.21 x |
| Nbr of stocks (in thousands) | 11,641 | 11,733 | 13,011 | 12,537 | 12,510 | 12,510 | - |
| Reference price 3 | 25,224 | 20,931 | 27,400 | 28,200 | 31,600 | 24,900 | 24,900 |
| Announcement Date | 2/10/20 | 2/19/21 | 2/9/22 | 2/13/23 | 2/14/24 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 92.57 | 88.2 | 116.8 | 126.3 | 120.7 | 155.6 | 181.6 |
| EBITDA 1 | 29.08 | - | 36.79 | 40.39 | 28.03 | 56 | 66.1 |
| EBIT 1 | 22.62 | - | 28.16 | 31.47 | 19.63 | 46.9 | 56.8 |
| Operating Margin | 24.43% | - | 24.11% | 24.91% | 16.26% | 30.14% | 31.28% |
| Earnings before Tax (EBT) 1 | 22.04 | - | 26.63 | 30.73 | 18.08 | 47.45 | 57.05 |
| Net income 1 | 17.56 | 11.54 | 19.04 | 25.26 | 14.69 | 37.1 | 44.25 |
| Net margin | 18.96% | 13.09% | 16.3% | 20% | 12.17% | 23.84% | 24.37% |
| EPS 2 | 1,502 | - | 1,558 | 1,965 | 1,103 | 2,860 | 3,446 |
| Free Cash Flow 3 | 23,512 | - | 3,625 | -5,081 | - | 27,000 | 30,000 |
| FCF margin | 25,399.44% | - | 3,102.81% | -4,021.93% | - | 17,352.19% | 16,519.82% |
| FCF Conversion (EBITDA) | 80,860.63% | - | 9,850.9% | - | - | 48,214.29% | 45,385.78% |
| FCF Conversion (Net income) | 133,933.39% | - | 19,032.84% | - | - | 72,776.28% | 67,796.61% |
| Dividend per Share 2 | 285.6 | - | 450.0 | 600.0 | - | 775.0 | 825.0 |
| Announcement Date | 2/10/20 | 2/19/21 | 2/9/22 | 2/13/23 | 2/14/24 | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 30.97 | 34.78 | 30.15 | 32.65 | 35.04 | 31.24 | 31.92 | 30.4 | 27.02 |
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 8.054 | 8.918 | - | 8.206 | 9.076 | 8.342 | 8.922 | 7.177 | -6.399 |
| Operating Margin | 26.01% | 25.64% | - | 25.13% | 25.91% | 26.71% | 27.95% | 23.61% | -23.68% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - |
| Net income 1 | 6.109 | 8.039 | - | 4.584 | 10.76 | 6.034 | 5.422 | 5.707 | -3.366 |
| Net margin | 19.73% | 23.11% | - | 14.04% | 30.71% | 19.32% | 16.98% | 18.77% | -12.46% |
| EPS | - | - | 339.0 | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/1/21 | 2/9/22 | 8/16/22 | 10/28/22 | 2/13/23 | 5/9/23 | 7/18/23 | 11/10/23 | 2/14/24 |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 24.1 | - | - | - |
| Net Cash position 1 | - | - | 6.19 | - | - | 31.3 | 59.1 |
| Leverage (Debt/EBITDA) | - | - | - | 0.5979 x | - | - | - |
| Free Cash Flow 2 | 23,512 | - | 3,625 | -5,081 | - | 27,000 | 30,000 |
| ROE (net income / shareholders' equity) | 13.9% | - | 12.2% | 13.8% | 7.58% | 16.5% | 17.4% |
| ROA (Net income/ Total Assets) | 10.7% | - | 8.94% | 10.2% | - | 14.5% | 16% |
| Assets 1 | 163.6 | - | 213 | 247.9 | - | 255.9 | 276.6 |
| Book Value Per Share 3 | 11,292 | - | 15,889 | 14,932 | - | 17,960 | 20,580 |
| Cash Flow per Share 3 | 2,013 | - | 1,197 | 929.0 | - | 4,092 | 4,767 |
| Capex 1 | 15.9 | - | 10.7 | 17.1 | - | 15 | 12 |
| Capex / Sales | 17.16% | - | 9.16% | 13.56% | - | 9.64% | 6.61% |
| Announcement Date | 2/10/20 | 2/19/21 | 2/9/22 | 2/13/23 | 2/14/24 | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
24,900
KRW
Average target price
43,250
KRW
Spread / Average Target
+73.69%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -21.20% | 230M | |
| +11.23% | 98.38B | |
| +9.93% | 39.34B | |
| -4.20% | 18.02B | |
| -16.61% | 2.33B | |
| -10.04% | 1.51B | |
| +26.36% | 1.21B | |
| -34.97% | 755M | |
| -36.42% | 744M | |
| -8.48% | 665M |
- Stock Market
- Equities
- A119610 Stock
- Financials Interojo Inc.
