IFAMILYSC CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 31,900 KRW | -1.24% |
|
-1.69% | +142.59% |
| 2023 | IFamilySC Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 | CI |
| 2021 | IFamilySC Co., Ltd. has completed an IPO in the amount of KRW 24.45 billion. | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 72,929 | 105,844 | 226,206 | 548,742 | - | - |
| Enterprise Value (EV) 2 | 72.93 | 105.8 | 226.2 | 509.7 | 504.4 | 548.7 |
| P/E ratio | - | 13.9 x | 5.67 x | 23.4 x | 20 x | - |
| Yield | - | - | - | 0.08% | 0.14% | 0.25% |
| Capitalization / Revenue | 1.02 x | 1.24 x | 1.52 x | 2.61 x | 2.54 x | 1.98 x |
| EV / Revenue | 1.02 x | 1.24 x | 1.52 x | 2.42 x | 2.34 x | 1.98 x |
| EV / EBITDA | - | 10.5 x | 9.23 x | 12.1 x | 10.1 x | 10.7 x |
| EV / FCF | - | - | - | 54.5 x | 117 x | - |
| FCF Yield | - | - | - | 1.83% | 0.85% | - |
| Price to Book | - | - | - | 5.62 x | 4.47 x | 3.22 x |
| Nbr of stocks (in thousands) | 16,481 | 17,003 | 17,202 | 17,202 | - | - |
| Reference price 3 | 4,425 | 6,225 | 13,150 | 31,900 | 31,900 | 31,900 |
| Announcement Date | 3/16/22 | 3/13/23 | 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 | - | 71.62 | 85.34 | 148.7 | 210.3 | 215.9 | 277.3 |
| EBITDA 1 | - | - | 10.13 | 24.51 | 42.07 | 50.03 | 51.2 |
| EBIT 1 | - | 5.599 | 9.508 | 24 | 38.2 | 38.5 | 50.8 |
| Operating Margin | - | 7.82% | 11.14% | 16.14% | 18.16% | 17.84% | 18.32% |
| Earnings before Tax (EBT) 1 | - | - | 9.958 | 24.7 | 30.35 | 35.65 | - |
| Net income 1 | 8.747 | - | 7.662 | 19.51 | 23.3 | 27.3 | - |
| Net margin | - | - | 8.98% | 13.12% | 11.08% | 12.65% | - |
| EPS 2 | 609.5 | - | 448.5 | 2,320 | 1,362 | 1,598 | - |
| Free Cash Flow 3 | - | - | - | - | 9,350 | 4,300 | - |
| FCF margin | - | - | - | - | 4,446.03% | 1,991.97% | - |
| FCF Conversion (EBITDA) | - | - | - | - | 22,226.62% | 8,594.27% | - |
| FCF Conversion (Net income) | - | - | - | - | 40,128.76% | 15,750.92% | - |
| Dividend per Share 2 | - | - | - | - | 26.50 | 43.38 | 79.00 |
| Announcement Date | 3/31/21 | 3/16/22 | 3/13/23 | 2/14/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|
| Net sales 1 | 37.21 | 41.96 | 57.41 | 51.4 | 47.4 | 56.3 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | - | 7.625 | 11.76 | 8.8 | 8.7 | 10.7 |
| Operating Margin | - | 18.17% | 20.49% | 17.12% | 18.35% | 19.01% |
| Earnings before Tax (EBT) 1 | - | 7.761 | 12 | 6.8 | 8.1 | 9.2 |
| Net income 1 | - | 6.999 | 9.713 | 5.2 | 6.2 | 7.1 |
| Net margin | - | 16.68% | 16.92% | 10.12% | 13.08% | 12.61% |
| EPS | 304.5 | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 11/13/23 | 2/14/24 | 5/10/24 | - | - | - |
1KRW in Billions
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | - | 39.1 | 44.4 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 2 | - | - | - | - | 9,350 | 4,300 | - |
| ROE (net income / shareholders' equity) | - | 12.9% | 16.7% | 32.9% | 36% | 24.9% | 26.5% |
| ROA (Net income/ Total Assets) | - | - | 12.2% | - | 17.5% | 17.7% | - |
| Assets 1 | - | - | 62.66 | - | 133.1 | 154.5 | - |
| Book Value Per Share 3 | - | - | - | - | 5,677 | 7,143 | 9,907 |
| Cash Flow per Share 3 | - | - | - | - | 2,182 | 2,516 | 2,760 |
| Capex 1 | - | - | - | - | 19 | 22 | - |
| Capex / Sales | - | - | - | - | 9.03% | 10.19% | - |
| Announcement Date | 3/31/21 | 3/16/22 | 3/13/23 | 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
2
Last Close Price
31,900
KRW
Average target price
23,750
KRW
Spread / Average Target
-25.55%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +142.59% | 411M | |
| -0.12% | 20.74B | |
| 0.00% | 14.78B | |
| +17.40% | 11.22B | |
| +6.53% | 8.8B | |
| 0.00% | 2.33B | |
| +747.50% | 2.1B | |
| -10.51% | 1.58B | |
| -7.77% | 1.58B | |
| -57.95% | 532M |
- Stock Market
- Equities
- A114840 Stock
- Financials iFamilySC Co., Ltd.