ISC CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 77,600 KRW | -3.12% |
|
+5.87% | -3.36% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 375,385 | 558,942 | 522,498 | 1,643,275 | 1,588,021 | - | - |
| Enterprise Value (EV) 2 | 375.4 | 523.5 | 487 | 1,358 | 1,314 | 1,335 | 1,254 |
| P/E ratio | 72.2 x | 17.1 x | 12.7 x | 107 x | 26.2 x | 18.4 x | 15.9 x |
| Yield | - | 0.57% | 1.91% | 0.25% | 0.26% | 0.61% | 0.26% |
| Capitalization / Revenue | - | 3.86 x | 2.93 x | 11.7 x | 6.54 x | 4.6 x | 4.16 x |
| EV / Revenue | - | 3.62 x | 2.73 x | 9.68 x | 5.41 x | 3.86 x | 3.29 x |
| EV / EBITDA | - | 11 x | 7 x | 69.9 x | 17.2 x | 11.3 x | 10.1 x |
| EV / FCF | - | 20.9 x | 10.6 x | 173 x | 30.7 x | 19.8 x | - |
| FCF Yield | - | 4.79% | 9.42% | 0.58% | 3.26% | 5.05% | - |
| Price to Book | - | 2.51 x | 2.03 x | 3.67 x | 3.08 x | 3.23 x | 2.3 x |
| Nbr of stocks (in thousands) | 13,903 | 15,812 | 16,667 | 20,464 | 20,464 | - | - |
| Reference price 3 | 27,000 | 35,350 | 31,350 | 80,300 | 77,600 | 77,600 | 77,600 |
| Announcement Date | 3/18/21 | 3/2/22 | 2/28/23 | 2/14/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 144.7 | 178.5 | 140.2 | 243 | 345.5 | 381.7 |
| EBITDA 1 | - | 47.38 | 69.59 | 19.43 | 76.5 | 118.4 | 124 |
| EBIT 1 | - | 37.52 | 56.97 | 10.74 | 68.8 | 104.2 | 118 |
| Operating Margin | - | 25.93% | 31.92% | 7.66% | 28.31% | 30.17% | 30.92% |
| Earnings before Tax (EBT) 1 | - | 37.39 | 63.08 | 17.56 | 71 | 107 | 114 |
| Net income 1 | 6.3 | 30.25 | 44.84 | 13.58 | 60.21 | 85.7 | 98.5 |
| Net margin | - | 20.91% | 25.12% | 9.69% | 24.78% | 24.81% | 25.81% |
| EPS 2 | 374.0 | 2,062 | 2,477 | 749.0 | 2,962 | 4,217 | 4,892 |
| Free Cash Flow 3 | - | 25,099 | 45,878 | 7,855 | 42,767 | 67,400 | - |
| FCF margin | - | 17,349.05% | 25,701.64% | 5,601.8% | 17,599.45% | 19,510.38% | - |
| FCF Conversion (EBITDA) | - | 52,968.82% | 65,927.76% | 40,420.01% | 55,904.14% | 56,918.81% | - |
| FCF Conversion (Net income) | - | 82,978.27% | 102,319.53% | 57,828.21% | 71,024.12% | 78,646.44% | - |
| Dividend per Share 2 | - | 200.0 | 600.0 | 200.0 | 200.0 | 471.4 | 200.0 |
| Announcement Date | 3/18/21 | 3/2/22 | 2/28/23 | 2/14/24 | - | - | - |
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 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 34.95 | 41.72 | 54.71 | 49.03 | 33.04 | 35.98 | 32.92 | 24.95 | 35.07 | 47.85 | 76.95 | 83.6 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | 8.429 | 15.89 | 22.64 | 15.83 | 2.613 | 6.478 | -7.988 | 2.465 | 8.558 | 14.93 | 20.77 | 20.53 |
| Operating Margin | - | 24.12% | 38.08% | 41.39% | 32.29% | 7.91% | 18% | -24.27% | 9.88% | 24.4% | 31.21% | 26.99% | 24.56% |
| Earnings before Tax (EBT) | 8.621 | - | - | - | 21.92 | -2.334 | 7.243 | - | - | - | - | - | - |
| Net income 1 | 6.579 | 6.248 | 13.93 | 20.75 | 16.78 | -6.619 | 4.868 | -4.782 | 2.075 | 15.79 | 11.23 | 18.47 | 17.23 |
| Net margin | - | 17.88% | 33.39% | 37.92% | 34.22% | -20.03% | 13.53% | -14.53% | 8.32% | 45.01% | 23.48% | 24% | 20.61% |
| EPS | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 11/12/21 | 3/2/22 | 5/16/22 | 8/16/22 | 11/14/22 | 2/28/23 | 8/14/23 | 11/13/23 | 2/14/24 | 5/3/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 35.4 | 35.5 | 286 | 275 | 253 | 334 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 2 | - | 25,099 | 45,878 | 7,855 | 42,767 | 67,400 | - |
| ROE (net income / shareholders' equity) | - | 16.6% | 18.2% | 3.66% | 12% | 20.1% | 15.5% |
| ROA (Net income/ Total Assets) | - | 12.1% | 14.2% | 3.1% | 10% | 14.6% | 11.6% |
| Assets 1 | - | 250.6 | 316.3 | 438.2 | 602.1 | 587 | 849.1 |
| Book Value Per Share 3 | - | 14,083 | 15,408 | 21,895 | 25,215 | 23,993 | 33,712 |
| Cash Flow per Share 3 | - | - | - | 1,270 | 3,676 | 4,925 | 5,100 |
| Capex 1 | - | 14.2 | 19.5 | 14.5 | 32.6 | 34.4 | 32 |
| Capex / Sales | - | 9.78% | 10.95% | 10.36% | 13.42% | 9.96% | 8.38% |
| Announcement Date | 3/18/21 | 3/2/22 | 2/28/23 | 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
7
Last Close Price
77,600
KRW
Average target price
116,714
KRW
Spread / Average Target
+50.41%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -3.36% | 1.16B | |
| +23.56% | 96.71B | |
| +6.67% | 24.23B | |
| +10.14% | 23.69B | |
| +13.27% | 19.19B | |
| -13.37% | 4.2B | |
| -3.52% | 3.65B | |
| +1.30% | 3.24B | |
| +16.87% | 1.08B | |
| -1.89% | 1.06B |
- Stock Market
- Equities
- A095340 Stock
- Financials ISC Co., Ltd.