Valuation IGLOO Corporation

Stocks

End-of-day quote Korea S.E. 2026-08-25			5-day change	1st Jan Change
5,350.00 ^KRW	+2.49%		-0.56%	+2.10%

11-05	IGLOO Corporation announces Annual dividend, payable on April 15, 2026	CI
25-08-25	IGLOO SECURITY, Inc.'s Equity Buyback announced on February 24, 2025, has expired with repurchase of 375,889 shares, representing 3.61% for KRW 1,999.91 million.	CI

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	-
Rate of return	3.35%	2.25%	3.15%	2.88%	3.4%	-
EPS ²	525.6	771	692	834.5	623	-4.08
Distribution rate	30.4%	20.8%	26%	21.6%	28.9%	-
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IGLOO CORPORATION	-	-	-	-	38.92M
IBM	22.57x	3.69x	12.9x	2.94%	217B
ACCENTURE PLC	13.47x	1.48x	7.8x	3.56%	111B
SNOWFLAKE INC.	-110.32x	17.53x	101.37x	-.--%	109B
TATA CONSULTANCY SERVICES LTD.	14.7x	2.68x	10.13x	5.59%	86.11B
RELX PLC	20.25x	5.32x	13.06x	2.81%	61.39B
INFOSYS LIMITED	14.68x	2.14x	9.06x	5.31%	47.55B
FUJITSU LIMITED	20.97x	1.72x	10.57x	1.44%	40.45B
NEC CORPORATION	20.28x	1.53x	9.74x	0.91%	38.87B
HCL TECHNOLOGIES LIMITED	17.92x	2.26x	10.85x	4.87%	36.84B
Average	3.84x	4.26x	20.61x	3.05%	74.81B
Weighted average by Cap.	-0.23x	5.02x	24.13x	2.96%