Valuation Interflex Co., Ltd.

Stocks

End-of-day quote Korea S.E. 2026-09-10			5-day change	1st Jan Change
6,210.00 ^KRW	+0.16%		-0.64%	-41.30%

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	144,864	-
Change	-	-46.29%	16.54%	-13.72%	15.25%	-41.3%	-
Enterprise Value (EV) ¹	407.9	194.4	210.3	123	246.8	64.86	35.86
Change	-	-52.35%	8.18%	-41.49%	100.6%	-73.72%	-44.71%
P/E	-1,700x	13.9x	9.09x	3.88x	7.5x	4.61x	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	1.89x	1x
EV / FCF	90.8x	5.54x	43.4x	2.34x	-12.7x	2.32x	1.38x
FCF Yield	1.1%	18%	2.31%	42.8%	-7.9%	43.2%	72.5%
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	6,210.00	6,210.00
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.	4.6x	0.13x	1.32x	-	108M
MEDIATEK INC.	67.66x	10.84x	54.55x	1.21%	234B
SMIC (SEMICONDUCTOR MANUFACTURING INTERNATIONAL COMPANY)	49.33x	8.62x	15.31x	-.--%	95.59B
ELITE MATERIAL CO., LTD.	46.43x	9.91x	34.5x	1.19%	61.13B
SUZHOU DONGSHAN PRECISION MANUFACTURING CO., LTD.	50.22x	-	-	0.19%	53.26B
UNIMICRON TECHNOLOGY CORP.	49.13x	8.62x	31.05x	0.97%	51.7B
SHENNAN CIRCUITS CO., LTD.	46.44x	8.07x	32.27x	0.87%	38.91B
WUS PRINTED CIRCUIT (KUNSHAN) CO., LTD.	34.64x	8.32x	27.54x	0.53%	36.58B
VICTORY GIANT TECHNOLOGY (HUIZHOU) CO.,LTD	26.79x	7.01x	21.22x	1.59%	33.33B
AVARY HOLDING(SHENZHEN)CO., LIMITED	42.11x	4.64x	22.61x	1.11%	31.8B
Average	41.73x	7.35x	26.71x	0.85%	63.67B
Weighted average by Cap.	53.29x	9.28x	37.10x	0.88%