IM CO.,LTD |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7,860 KRW | +0.38% |
|
+10.39% | +34.82% |
| May. 16 | IM Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Apr. 11 | IM Co.,Ltd cancelled the transaction announced on July 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 40,749 | 52,583 | 78,208 | - | - |
| Enterprise Value (EV) 2 | 40.75 | 52.58 | 91.61 | 79.51 | 67.91 |
| P/E ratio | -6.55 x | -2.17 x | -27.6 x | 7.56 x | 5.53 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | - | - | 0.56 x | 0.4 x | 0.36 x |
| EV / Revenue | - | - | 0.66 x | 0.41 x | 0.31 x |
| EV / EBITDA | - | - | 458 x | 10.7 x | 6.35 x |
| EV / FCF | - | - | -10.7 x | 6.63 x | 5.85 x |
| FCF Yield | - | - | -9.39% | 15.1% | 17.1% |
| Price to Book | - | - | 5.15 x | 3.06 x | 1.97 x |
| Nbr of stocks (in thousands) | 8,069 | 9,019 | 9,950 | - | - |
| Reference price 3 | 5,050 | 5,830 | 7,860 | 7,860 | 7,860 |
| Announcement Date | 3/30/23 | 3/21/24 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales 1 | - | - | 138.9 | 194.3 | 218.2 |
| EBITDA 1 | - | - | 0.2 | 7.4 | 10.7 |
| EBIT 1 | - | - | 0.6 | 10.6 | 14.5 |
| Operating Margin | - | - | 0.43% | 5.46% | 6.65% |
| Earnings before Tax (EBT) 1 | - | - | -2.6 | 10.1 | 13.8 |
| Net income 1 | -6.167 | -23.34 | -2.7 | 10.1 | 13.8 |
| Net margin | - | - | -1.94% | 5.2% | 6.32% |
| EPS 2 | -771.0 | -2,681 | -285.0 | 1,040 | 1,422 |
| Free Cash Flow 3 | - | - | -8,600 | 12,000 | 11,600 |
| FCF margin | - | - | -6,191.5% | 6,176.02% | 5,316.22% |
| FCF Conversion (EBITDA) | - | - | - | 162,162.16% | 108,411.21% |
| FCF Conversion (Net income) | - | - | - | 118,811.88% | 84,057.97% |
| Dividend per Share | - | - | - | - | - |
| Announcement Date | 3/30/23 | 3/21/24 | - | - | - |
1KRW in Billions2KRW3KRW in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2024 Q1 | 2024 Q2 |
|---|---|---|
| Net sales 1 | 32.79 | 31.1 |
| EBITDA | - | - |
| EBIT 1 | -1.03 | -0.8 |
| Operating Margin | -3.14% | -2.57% |
| Earnings before Tax (EBT) 1 | -4.171 | -0.8 |
| Net income 1 | -4.272 | -0.8 |
| Net margin | -13.03% | -2.57% |
| EPS 2 | -472.0 | -317.0 |
| Dividend per Share | - | - |
| Announcement Date | 5/16/24 | - |
1KRW in Billions2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | 13.4 | 1.3 | - |
| Net Cash position 1 | - | - | - | - | 10.3 |
| Leverage (Debt/EBITDA) | - | - | 67 x | 0.1757 x | - |
| Free Cash Flow 2 | - | - | -8,600 | 12,000 | 11,600 |
| ROE (net income / shareholders' equity) | - | - | -14.6% | 50.8% | 43.4% |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 3 | - | - | 1,527 | 2,567 | 3,988 |
| Cash Flow per Share | - | - | - | - | - |
| Capex 1 | - | - | 0.2 | 0.2 | 0.2 |
| Capex / Sales | - | - | 0.14% | 0.1% | 0.09% |
| Announcement Date | 3/30/23 | 3/21/24 | - | - | - |
1KRW in Billions2KRW in Million3KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +34.82% | 56.55M | |
| -20.73% | 9.34B | |
| +16.76% | 3.59B | |
| +26.04% | 1.84B | |
| +88.14% | 1.22B | |
| +66.17% | 1.17B | |
| -39.85% | 1.14B | |
| -31.84% | 1.12B | |
| +36.71% | 1.04B | |
| -29.72% | 956M |
- Stock Market
- Equities
- A101390 Stock
- Financials IM Co.,Ltd
