Stock INCROSS CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Incross Co., Ltd. Korea S.E.

Equities

KR7216050005

Advertising & Marketing

End-of-day quote Korea S.E.
Other stock markets
 		5-day change 1st Jan Change
- KRW -.--% Intraday chart for Incross Co., Ltd. -.--% -.--%
2023 Incross Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 CI
2022 Incross Co., Ltd.(KOSDAQ:A216050) dropped from S&P Global BMI Index CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 189,373 390,170 380,956 183,192 129,151 92,820 -
Enterprise Value (EV) 1 189,345 390,144 380,909 183,192 129,081 92,820 92,820
P/E ratio 20.4 x 31.9 x 18 x 11.9 x 10.2 x - -
Yield - - 1.36% - 3% - -
Capitalization / Revenue 5,494,970,804 x 9,892,750,433 x 7,354,196,601 x 3,436,491,664 x 2,758,588,840 x - -
EV / Revenue 5,494,970,803 x 9,892,750,432 x 7,354,196,600 x 3,436,491,664 x 2,758,588,838 x - -
EV / EBITDA 14,594,762,927 x 24,151,152,316 x 16,822,920,350 x 8,730,811,093 x 9,079,841,712 x - -
EV / FCF 79,192,764 x 16,588,780 x 38,467,646 x - 5,411,177 x - -
FCF Yield 0% 0% 0% - 0% - -
Price to Book 2.87 x 5.26 x 4.09 x - 1.13 x - -
Nbr of stocks (in thousands) 12,515 12,009 11,969 12,052 12,070 12,070 -
Reference price 2 15,132 32,490 31,828 15,200 10,700 7,800 7,800
Announcement Date 20-02-07 21-02-09 22-02-04 23-02-03 24-01-22 - -
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 34.46 39.44 51.8 53.31 46.82 - -
EBITDA 12.98 16.16 22.65 20.98 14.22 - -
EBIT 12.21 14.85 21.4 19.63 12.64 - -
Operating Margin 35.43% 37.64% 41.32% 36.83% 27% - -
Earnings before Tax (EBT) 12.19 14.76 27.06 19.64 16.33 - -
Net income 9.314 12.31 21.11 15.41 12.64 - -
Net margin 27.03% 31.2% 40.76% 28.91% 26.99% - -
EPS 741.2 1,019 1,768 1,278 1,047 - -
Free Cash Flow 2,391 23,520 9,903 - 23,867 - -
FCF margin 6,938.73% 59,635.19% 19,117.88% - 50,979.46% - -
FCF Conversion (EBITDA) 18,429.41% 145,587.27% 43,732.65% - 167,797.92% - -
FCF Conversion (Net income) 25,673.97% 191,110.47% 46,902.3% - 188,875.19% - -
Dividend per Share - - 434.4 - 321.0 - -
Announcement Date 20-02-07 21-02-09 22-02-04 23-02-03 24-01-22 - -
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4
Net sales 1 15.79 - 13.94 17.47 10.27 12.18 11.38 12.99
EBITDA - - - - - - - -
EBIT 1 6.182 - 6.015 6.984 2.176 3.449 3.906 3.107
Operating Margin 39.16% - 43.13% 39.98% 21.19% 28.31% 34.33% 23.92%
Earnings before Tax (EBT) 10.57 - - - - - - -
Net income 1 8.257 3.137 4.969 5.749 2.205 3.682 3.778 2.972
Net margin 52.31% - 35.64% 32.91% 21.47% 30.22% 33.2% 22.88%
EPS - 260.0 - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 22-02-04 22-08-16 22-11-14 23-02-03 23-04-27 23-08-04 23-11-03 24-01-22
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - -
Net Cash position 27.9 26.5 47.5 - 70.5 - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 2,391 23,520 9,903 - 23,867 - -
ROE (net income / shareholders' equity) 14.5% 17.5% 25.2% - 11.5% - -
ROA (Net income/ Total Assets) 7.01% 7.61% 10.3% - 5.61% - -
Assets 132.8 161.8 204.8 - 225.1 - -
Book Value Per Share 5,267 6,171 7,790 - 9,480 - -
Cash Flow per Share 194.0 2,039 - - - - -
Capex 0.05 1.11 0.28 - 0.57 - -
Capex / Sales 0.14% 2.81% 0.54% - 1.21% - -
Announcement Date 20-02-07 21-02-09 22-02-04 23-02-03 24-01-22 - -
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
7,800 KRW
Average target price
17,000 KRW
Spread / Average Target
+117.95%
Consensus

Quarterly revenue - Rate of surprise

Company calendar

Sector Advertising Agency

1st Jan change Capi.
DENTSU INC. Stock Dentsu Inc.
+11.36% 6.63B
LEO GROUP CO., LTD. Stock Leo Group Co., Ltd.
-37.28% 1.33B
GUANGDONG ADVERTISING GROUP CO.,LTD Stock Guangdong Advertising Group Co.,Ltd
-12.61% 1.16B
EASY CLICK WORLDWIDE NETWORK TECHNOLOGY CO., LTD. Stock Easy Click Worldwide Network Technology Co., Ltd.
-25.64% 955M
MOBVISTA INC. Stock Mobvista Inc.
-13.10% 483M
NATIONAL CINEMEDIA, INC. Stock National CineMedia, Inc.
+6.52% 424M
TOHOKUSHINSHA FILM CORPORATION Stock Tohokushinsha Film Corporation
+16.08% 419M
GUANGDONG TLOONG TECHNOLOGY GROUP CO.,LTD Stock Guangdong Tloong Technology Group Co.,Ltd
-45.34% 398M
FUJIAN ZITIAN MEDIA TECHNOLOGY CO., LTD. Stock Fujian Zitian Media Technology Co., Ltd.
-64.33% 340M
Advertising Agency
  1. Stock Market
  2. Equities
  3. A216050 Stock
  4. Stock
  5. Financials Incross Co., Ltd.