IFAMILYSC CO., LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 32,550 KRW | -1.36% |
|
-5.79% | +147.53% |
| 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 | 559,923 | - | - |
| Enterprise Value (EV) 2 | 72.93 | 105.8 | 205.1 | 520.9 | 515.6 | 559.9 |
| P/E ratio | - | 13.9 x | 5.67 x | 13.7 x | 20.8 x | 8.85 x |
| Yield | - | - | 1.2% | 0.07% | 0.17% | 0.24% |
| Capitalization / Revenue | 1.02 x | 1.24 x | 1.52 x | 2.4 x | 2.26 x | 1.81 x |
| EV / Revenue | 1.02 x | 1.24 x | 1.38 x | 2.23 x | 2.08 x | 1.81 x |
| EV / EBITDA | - | 10.5 x | 8.37 x | 3.38 x | 11.8 x | 10.4 x |
| EV / FCF | - | - | 52.3 x | 55.7 x | 120 x | - |
| FCF Yield | - | - | 1.91% | 1.8% | 0.83% | - |
| Price to Book | - | - | 3.27 x | 4.97 x | 4.05 x | 2.82 x |
| Nbr of stocks (in thousands) | 16,481 | 17,003 | 17,202 | 17,202 | - | - |
| Reference price 3 | 4,425 | 6,225 | 13,150 | 32,550 | 32,550 | 32,550 |
| 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 | 233.6 | 247.6 | 309.7 |
| EBITDA 1 | - | - | 10.13 | 24.51 | 154 | 43.7 | 53.6 |
| EBIT 1 | - | 5.599 | 9.508 | 24 | 49.5 | 48.47 | 64.05 |
| Operating Margin | - | 7.82% | 11.14% | 16.14% | 21.19% | 19.58% | 20.68% |
| Earnings before Tax (EBT) 1 | - | - | 9.958 | 24.7 | 50.2 | 50.45 | 77.8 |
| Net income 1 | 8.747 | - | 7.662 | 19.51 | 40.8 | 40.2 | 63.3 |
| Net margin | - | - | 8.98% | 13.12% | 17.47% | 16.24% | 20.44% |
| EPS 2 | 609.5 | - | 448.5 | 2,320 | 2,371 | 1,568 | 3,680 |
| Free Cash Flow 3 | - | - | - | 3,923 | 9,350 | 4,300 | - |
| FCF margin | - | - | - | 2,638.44% | 4,002.57% | 1,736.91% | - |
| FCF Conversion (EBITDA) | - | - | - | 16,006.83% | 6,071.43% | 9,839.82% | - |
| FCF Conversion (Net income) | - | - | - | 20,103.5% | 22,916.67% | 10,696.52% | - |
| Dividend per Share 2 | - | - | - | 158.0 | 24.00 | 55.25 | 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 | 53.6 | 58.5 | 64.1 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | - | 7.625 | 11.76 | 11.6 | 12.6 | 13.5 |
| Operating Margin | - | 18.17% | 20.49% | 21.64% | 21.54% | 21.06% |
| Earnings before Tax (EBT) 1 | - | 7.761 | 12 | 11.8 | 12.9 | 13.3 |
| Net income 1 | - | 6.999 | 9.713 | 9.6 | 10.6 | 10.8 |
| Net margin | - | 16.68% | 16.92% | 17.91% | 18.12% | 16.85% |
| 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 | - | - | - | 21.1 | 39.1 | 44.4 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 2 | - | - | - | 3,923 | 9,350 | 4,300 | - |
| ROE (net income / shareholders' equity) | - | 12.9% | 16.7% | 32.9% | 44.9% | 28% | 29.5% |
| ROA (Net income/ Total Assets) | - | - | 12.2% | 24.1% | 36.6% | 22.2% | 29.3% |
| Assets 1 | - | - | 62.66 | 81.08 | 111.5 | 181.4 | 216 |
| Book Value Per Share 3 | - | - | - | 4,025 | 6,553 | 8,038 | 11,528 |
| Cash Flow per Share 3 | - | - | - | 272.0 | 2,182 | 2,516 | 2,760 |
| Capex 1 | - | - | - | 0.77 | 4 | 4 | - |
| Capex / Sales | - | - | - | 0.52% | 1.71% | 1.62% | - |
| 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
32,550
KRW
Average target price
40,000
KRW
Spread / Average Target
+22.89%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +147.53% | 411M | |
| -18.20% | 18.9B | |
| -5.02% | 18.12B | |
| 0.00% | 14.91B | |
| +44.74% | 11.16B | |
| -13.30% | 8.16B | |
| +1,652.50% | 4.41B | |
| 0.00% | 1.98B | |
| -6.68% | 1.65B | |
| -68.19% | 429M |
- Stock Market
- Equities
- A114840 Stock
- Financials iFamilySC Co., Ltd.
