Company Valuation: IGLOO Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 43,818 65,910 59,440 65,319 55,390 53,146
Change - 50.42% -9.82% 9.89% -15.2% -4.05%
Enterprise Value (EV) 1 2,571 42,943 30,362 36,900 27,363 -7,463
Change - 1,570.26% -29.3% 21.53% -25.84% -127.27%
P/E 9.08x 9.21x 8.25x 7.5x 8.49x -1,284x
PBR 0.88x 1.16x 0.86x 0.86x 0.69x 0.67x
PEG - 0.2x -0.8x 0.4x -0.3x 13x
Capitalization / Revenue 0.54x 0.72x 0.58x 0.61x 0.5x 0.37x
EV / Revenue 0.03x 0.47x 0.29x 0.35x 0.25x -0.05x
EV / EBITDA 0.38x 5.56x 2.93x 4.47x 3.55x -0.39x
EV / EBIT 0.53x 7.58x 3.79x 6.45x 4.51x -0.47x
EV / FCF 2.77x 5.43x 4.36x 15.1x 11.1x 0.39x
FCF Yield 36.2% 18.4% 22.9% 6.64% 9.05% 259%
Dividend per Share 2 160 160 180 180 180 210
Rate of return 3.35% 2.25% 3.15% 2.88% 3.4% 4.01%
EPS 2 525.6 771 692 834.5 623 -4.08
Distribution rate 30.4% 20.8% 26% 21.6% 28.9% -5,147%
Net sales 1 81,727 92,044 103,006 106,955 111,217 143,257
EBITDA 1 6,720 7,729 10,377 8,259 7,700 19,067
EBIT 1 4,887 5,664 8,008 5,717 6,068 16,009
Net income 1 4,893 7,297 7,198 8,704 6,520 -41.05
Net Debt 1 -41,247 -22,967 -29,078 -28,418 -28,027 -60,609
Reference price 2 4,770.00 7,100.00 5,710.00 6,260.00 5,290.00 5,240.00
Nbr of stocks (in thousands) 9,186 9,283 10,410 10,434 10,471 10,142
Announcement Date 3/12/21 3/17/22 3/16/23 3/14/24 3/20/25 3/20/26
1KRW in Million2KRW
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 43.73M
22.87x3.72x13.01x2.91% 219B
23.04x4.84x11.86x0.72% 198B
15.68x1.78x9.18x3.02% 136B
-120.79x16.73x92.01x-.--% 108B
-511.15x36.29x149.08x-.--% 106B
16.07x2.9x11.18x5.01% 93.97B
22.61x5.86x14.38x2.51% 67.63B
15.19x2.22x9.42x5.13% 49.56B
24.75x2.06x13.03x1.26% 48.6B
Average -54.64x 8.49x 35.91x 2.28% 102.59B
Weighted average by Cap. -49.03x 8.31x 34.36x 2.09%

Y-o-Y evolution of P/E

Valuation ratios - P/E - IGLOO Corporation

Historical PBR trend

Valuation ratios - PBR - IGLOO Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - IGLOO Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - IGLOO Corporation

  1. Stock Market
  2. Stocks
  3. A067920 Stock
  4. Valuation IGLOO Corporation