|
End-of-day quote
Korea S.E.
2026-10-28
|
5-day change | 1st Jan Change | ||
| 14,760.00 KRW | -0.54% |
|
-8.38% | -7.81% |
Company Valuation: Interojo Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 356,493 | 353,551 | 395,310 | 312,050 | 182,734 | 165,806 | - | - |
| Change | - | -0.83% | 11.81% | -21.06% | -41.44% | -9.26% | - | - |
| Enterprise Value (EV) 1 | 350.3 | 377.7 | 428.3 | 312.1 | 219.6 | 206.4 | 181.3 | 161 |
| Change | - | 7.82% | 13.39% | -27.14% | -29.64% | -6% | -12.18% | -11.17% |
| P/E | 17.6x | 14.4x | 28.6x | 1,660x | 15.9x | 7.95x | 6.19x | 5x |
| PBR | 1.72x | 1.89x | 2.34x | - | 1.21x | 1.13x | 1.03x | 0.92x |
| PEG | - | 0.6x | -0.7x | -16.8x | 0x | 0.1x | 0.2x | 0.2x |
| Capitalization / Revenue | 3.05x | 2.8x | 3.27x | - | 1.54x | 1.21x | 1.06x | 0.92x |
| EV / Revenue | 3x | 2.99x | 3.55x | - | 1.85x | 1.5x | 1.16x | 0.89x |
| EV / EBITDA | 9.52x | 9.35x | 15.3x | - | 7.46x | 5.22x | 4.11x | 3.15x |
| EV / EBIT | 12.4x | 12x | 21.8x | - | 11.3x | 7.42x | 5.32x | 3.76x |
| EV / FCF | 96.6x | -74.3x | 596x | - | 11.8x | 19.6x | 11.8x | 8.19x |
| FCF Yield | 1.03% | -1.35% | 0.17% | - | 8.46% | 5.11% | 8.5% | 12.2% |
| Dividend per Share 3 | 450 | 600 | 600 | - | 650 | 750 | 716.7 | 733.3 |
| Rate of return | 1.64% | 2.13% | 1.9% | - | 4.06% | 5.08% | 4.86% | 4.97% |
| EPS 3 | 1,558 | 1,965 | 1,103 | 15 | 1,007 | 1,856 | 2,385 | 2,953 |
| Distribution rate | 28.9% | 30.5% | 54.4% | - | 64.5% | 40.4% | 30.1% | 24.8% |
| Net sales 1 | 116.8 | 126.3 | 120.7 | - | 118.5 | 137.4 | 156.1 | 180.4 |
| EBITDA 1 | 36.79 | 40.39 | 28.03 | - | 29.45 | 39.55 | 44.13 | 51.07 |
| EBIT 1 | 28.16 | 31.47 | 19.63 | - | 19.47 | 27.8 | 34.1 | 42.88 |
| Net income 1 | 19.04 | 25.26 | 14.69 | 0.1843 | 13 | 21.15 | 26.74 | 34.08 |
| Net Debt 1 | -6.186 | 24.15 | 32.96 | - | 36.84 | 40.6 | 15.47 | -4.775 |
| Reference price 3 | 27,400.00 | 28,200.00 | 31,600.00 | 24,900.00 | 16,010.00 | 14,760.00 | 14,760.00 | 14,760.00 |
| Nbr of stocks (in thousands) | 13,011 | 12,537 | 12,510 | 12,532 | 11,414 | 11,233 | - | - |
| Announcement Date | 2/9/22 | 2/13/23 | 2/14/24 | 3/31/25 | 2/6/26 | - | - | - |
1KRW in Million2KRW in Billions3KRW
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.99x | 1.51x | 5.24x | 5.05% | 126M | |
| 34.11x | 4.04x | 15.18x | 2.52% | 178B | |
| 23.4x | 4.6x | 16.03x | 1.19% | 116B | |
| 20.08x | 3.49x | 12.5x | 3.02% | 115B | |
| 31.91x | 3.07x | 12.4x | 2.23% | 93.1B | |
| 17.84x | 0.21x | 12.94x | 0.73% | 62.09B | |
| 31.75x | 7.96x | 20.45x | 1.24% | 55.87B | |
| 38.68x | 3.58x | 12.18x | 2.14% | 53.12B | |
| 38.02x | 9.44x | 26.4x | -.--% | 44.22B | |
| 40.3x | 3.26x | 12.16x | 0.53% | 33.59B | |
| Average | 28.41x | 4.12x | 14.55x | 1.87% | 75.11B | |
| Weighted average by Cap. | 29.34x | 4.15x | 15.08x | 1.85% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- A119610 Stock
- Valuation Interojo Inc.
Select your edition
All financial news and data tailored to specific country editions
