Valuation Interflex Co., Ltd.

Stocks

End-of-day quote Korea S.E. 2026-08-20			5-day change	1st Jan Change
6,200.00 ^KRW	-0.48%		-15.53%	-41.40%

06-14	Interflex Co., Ltd. agreed to acquire an additional 5.74% stake in Korea Circuit Vina Company Limited for KRW 27.4 billion.	CI
06-14	Korea Circuit Vina Company Limited announced that it expects to receive KRW 27.3672 billion in funding from Interflex Co., Ltd.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	396,567	212,980	248,204	214,146	246,805	144,630	-
Change	-	-46.29%	16.54%	-13.72%	15.25%	-41.4%	-
Enterprise Value (EV) ¹	407.9	194.4	210.3	123	246.8	64.63	35.63
Change	-	-52.35%	8.18%	-41.49%	100.6%	-73.81%	-44.87%
P/E	-1,700x	13.9x	9.09x	3.88x	7.5x	4.6x	4.45x
PBR	2.21x	1.08x	1.13x	0.76x	0.8x	0.42x	0.38x
PEG	-	-0x	0.1x	0x	-0.2x	-1.03x	1.28x
Capitalization / Revenue	0.89x	0.48x	0.57x	0.43x	0.53x	0.29x	0.29x
EV / Revenue	0.91x	0.44x	0.48x	0.25x	0.53x	0.13x	0.07x
EV / EBITDA	21.3x	4.95x	6.04x	2.57x	5.42x	1.32x	0.7x
EV / EBIT	128x	7.45x	9.71x	3.58x	8.62x	1.88x	0.99x
EV / FCF	90.8x	5.54x	43.4x	2.34x	-12.7x	2.31x	1.37x
FCF Yield	1.1%	18%	2.31%	42.8%	-7.9%	43.3%	73%
Dividend per Share ³	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ³	-10	656	1,171	2,363	1,410	1,347	1,394
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	447	442.7	438.2	497.5	468	493.1	504
EBITDA ¹	19.16	39.3	34.79	47.95	45.56	49	51
EBIT ¹	3.197	26.07	21.65	34.37	28.65	34.4	36
Net income ¹	-0.239	15.31	27.32	55.13	32.83	31.4	33
Net Debt ¹	11.34	-18.61	-37.93	-91.11	-	-80	-109
Reference price ³	17,000.00	9,130.00	10,640.00	9,180.00	10,580.00	6,200.00	6,200.00
Nbr of stocks (in thousands)	23,327	23,327	23,327	23,327	23,327	23,327	-
Announcement Date	2/25/22	2/24/23	2/23/24	2/21/25	2/20/26	-	-

¹KRW in Million²KRW in Billions³KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INTERFLEX CO., LTD.	4.63x	0.13x	1.33x	-	105M
MEDIATEK INC.	55.86x	8.97x	45.12x	1.45%	192B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	55.66x	9.37x	16.68x	-.--%	104B
ELITE MATERIAL CO., LTD.	50.8x	10.83x	37.71x	1.08%	66.07B
UNIMICRON TECHNOLOGY CORP.	51.96x	9.76x	34.43x	0.85%	58.13B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	52.69x	-	-	0.19%	53.37B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	8100x	76.61x	2432.08x	-	43.33B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	26.12x	7.18x	20.12x	1.3%	34.96B
SHENNAN CIRCUITS CO., LTD.	45.38x	7.58x	30.74x	0.97%	34.8B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	33.98x	7.87x	25.98x	0.58%	32.42B
Average	847.71x	15.37x	293.80x	0.8%	62B
Weighted average by Cap.	613.34x	14.25x	216.90x	0.88%