Valuation Interflex Co., Ltd.

Stocks

End-of-day quote Korea S.E. Other stock markets 2026-07-03			5-day change	1st Jan Change
7,300.00 ^KRW	+4.89%		+4.29%	-31.00%

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	170,291	-
Change	-	-46.29%	16.54%	-13.72%	15.25%	-31%	-
Enterprise Value (EV) ¹	407.9	194.4	210.3	123	246.8	90.29	61.29
Change	-	-52.35%	8.18%	-41.49%	100.6%	-63.42%	-32.12%
P/E	-1,700x	13.9x	9.09x	3.88x	7.5x	5.42x	5.24x
PBR	2.21x	1.08x	1.13x	0.76x	0.8x	0.49x	0.45x
PEG	-	-0x	0.1x	0x	-0.2x	-1.21x	1.5x
Capitalization / Revenue	0.89x	0.48x	0.57x	0.43x	0.53x	0.35x	0.34x
EV / Revenue	0.91x	0.44x	0.48x	0.25x	0.53x	0.18x	0.12x
EV / EBITDA	21.3x	4.95x	6.04x	2.57x	5.42x	1.84x	1.2x
EV / EBIT	128x	7.45x	9.71x	3.58x	8.62x	2.62x	1.7x
EV / FCF	90.8x	5.54x	43.4x	2.34x	-12.7x	3.22x	2.36x
FCF Yield	1.1%	18%	2.31%	42.8%	-7.9%	31%	42.4%
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	7,300.00	7,300.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INTERFLEX CO., LTD.	5.42x	0.18x	1.84x	-	111M
MEDIATEK INC.	63.16x	10.03x	50.94x	1.26%	210B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	75.7x	9.51x	18.24x	-.--%	101B
ELITE MATERIAL CO., LTD.	63.31x	12.77x	47.94x	0.75%	68.17B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	60.83x	-	-	0.16%	62.5B
UNIMICRON TECHNOLOGY CORP.	64.56x	8.36x	33.86x	0.65%	48.16B
SHENNAN CIRCUITS CO., LTD.	60.38x	10.06x	40.91x	0.73%	45.61B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	32.53x	8.22x	24.27x	1.03%	43.77B
METAX INTEGRATED CIRCUITS (SHANGHAI) CO., LTD.	8204.22x	77.76x	2463.89x	-	43.52B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	40.85x	9.35x	30.36x	0.49%	38.37B
Average	867.10x	16.25x	301.36x	0.64%	66.05B
Weighted average by Cap.	597.86x	14.88x	215.27x	0.74%