INTOPS CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 26,300 KRW | +0.57% |
|
+3.95% | -2.59% |
| Mar. 19 | Intops Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Feb. 08 | Intops Co., Ltd.'s Equity Buyback Plan Extended till August 8, 2024. | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 221,880 | 512,764 | 536,636 | 450,509 | 434,623 | 423,355 | - |
| Enterprise Value (EV) 2 | 69.24 | 354.1 | 330.3 | 246.1 | 434.6 | -4.245 | -67.09 |
| P/E ratio | 6.27 x | 12.7 x | 7.27 x | 4.51 x | 15.7 x | 13.8 x | 8.17 x |
| Yield | 1.94% | 0.83% | 1.46% | 2.2% | - | 3.27% | 2.53% |
| Capitalization / Revenue | 0.24 x | 0.66 x | 0.51 x | 0.4 x | 0.75 x | 0.63 x | 0.52 x |
| EV / Revenue | 0.08 x | 0.46 x | 0.31 x | 0.22 x | 0.75 x | -0.01 x | -0.08 x |
| EV / EBITDA | 0.73 x | 3.94 x | 3.09 x | 1.51 x | 11.9 x | -0.08 x | -0.83 x |
| EV / FCF | 0.85 x | 14.9 x | 5.15 x | - | - | -0.15 x | -1.24 x |
| FCF Yield | 117% | 6.71% | 19.4% | - | - | -648% | -80.3% |
| Price to Book | 0.51 x | 1.1 x | 1.02 x | 0.72 x | - | 0.68 x | 0.63 x |
| Nbr of stocks (in thousands) | 17,200 | 17,007 | 16,640 | 16,235 | 16,097 | 16,097 | - |
| Reference price 3 | 12,900 | 30,150 | 32,250 | 27,750 | 27,000 | 26,300 | 26,300 |
| Announcement Date | 2/10/20 | 3/22/21 | 2/10/22 | 2/13/23 | 2/2/24 | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 910.5 | 777.8 | 1,052 | 1,114 | 577.4 | 673.7 | 807.9 |
| EBITDA 1 | 95.34 | 89.99 | 106.8 | 162.6 | 36.59 | 56 | 80.95 |
| EBIT 1 | 70.67 | 64.99 | 87.57 | 142 | 17.98 | 36.1 | 60.25 |
| Operating Margin | 7.76% | 8.36% | 8.32% | 12.75% | 3.11% | 5.36% | 7.46% |
| Earnings before Tax (EBT) 1 | 70.61 | 66.4 | 106 | 147.2 | 39.63 | 56.8 | 85.4 |
| Net income 1 | 35.36 | 40.38 | 75.18 | 100.4 | 35.49 | 32.8 | 55.4 |
| Net margin | 3.88% | 5.19% | 7.15% | 9.01% | 6.15% | 4.87% | 6.86% |
| EPS 2 | 2,056 | 2,369 | 4,436 | 6,147 | 1,715 | 1,907 | 3,221 |
| Free Cash Flow 3 | 81,225 | 23,756 | 64,160 | - | - | 27,500 | 53,900 |
| FCF margin | 8,921.16% | 3,054.08% | 6,098.68% | - | - | 4,081.94% | 6,671.62% |
| FCF Conversion (EBITDA) | 85,198.33% | 26,399.02% | 60,063.17% | - | - | 49,107.14% | 66,584.31% |
| FCF Conversion (Net income) | 229,714.75% | 58,836.54% | 85,347.36% | - | - | 83,841.46% | 97,292.42% |
| Dividend per Share 2 | 250.0 | 250.0 | 470.0 | 610.0 | - | 860.0 | 665.0 |
| Announcement Date | 2/10/20 | 3/22/21 | 2/10/22 | 2/13/23 | 2/2/24 | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 302.4 | 252.8 | 421.5 | 280.3 | 233.5 | 178.8 | 181.2 | 127.6 | 146.1 | 122.8 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | 22.44 | 19.46 | 75.41 | 30.28 | 23.51 | 12.83 | 12.57 | -0.6518 | 5.759 | 0.6594 |
| Operating Margin | 7.42% | 7.7% | 17.89% | 10.8% | 10.07% | 7.18% | 6.94% | -0.51% | 3.94% | 0.54% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - |
| Net income | - | - | - | 28.12 | - | - | 12.45 | 6.99 | - | - |
| Net margin | - | - | - | 10.03% | - | - | 6.87% | 5.48% | - | - |
| EPS | - | - | - | 1,721 | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/11/21 | 2/10/22 | 5/16/22 | 8/16/22 | 11/14/22 | 2/13/23 | 5/16/23 | 8/14/23 | 11/14/23 | 2/2/24 |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | 153 | 159 | 206 | 204 | - | 428 | 490 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 2 | 81,225 | 23,756 | 64,160 | - | - | 27,500 | 53,900 |
| ROE (net income / shareholders' equity) | 12.1% | 8.95% | 13.5% | 17.3% | 4.81% | 5% | 7.95% |
| ROA (Net income/ Total Assets) | 8.91% | 5.68% | 9.7% | 11.9% | - | 5.3% | 6.7% |
| Assets 1 | 396.9 | 711 | 775.2 | 845.7 | - | 618.9 | 826.9 |
| Book Value Per Share 3 | 25,323 | 27,458 | 31,594 | 38,775 | - | 38,950 | 41,969 |
| Cash Flow per Share 3 | 5,928 | 2,525 | 5,937 | 10,158 | - | 3,366 | 3,660 |
| Capex 1 | 20.7 | 19.3 | 36.5 | 25.4 | - | 18.7 | 20 |
| Capex / Sales | 2.28% | 2.48% | 3.46% | 2.28% | - | 2.78% | 2.47% |
| Announcement Date | 2/10/20 | 3/22/21 | 2/10/22 | 2/13/23 | 2/2/24 | - | - |
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
1
Last Close Price
26,300
KRW
Average target price
40,000
KRW
Spread / Average Target
+52.09%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -2.59% | 308M | |
| +21.55% | 72.37B | |
| +48.33% | 65.86B | |
| -4.21% | 34.41B | |
| -16.43% | 28.52B | |
| -7.17% | 14.26B | |
| -13.03% | 9.92B | |
| +5.83% | 9.52B | |
| +71.16% | 8.54B | |
| +26.49% | 8.36B |
- Stock Market
- Equities
- A049070 Stock
- Financials Intops Co., Ltd.
