Valuation Inter-M Corporation

Stocks

End-of-day quote Korea S.E. 16/10/2026			5-day change	1st Jan Change
1,045.00 ^KRW	-0.76%		-1.32%	+3.57%

09-18	Tranche Update on Inter-M Corporation's Equity Buyback Plan announced on July 20, 2026.	CI
09-14	Inter-M Corporation's Equity Buyback announced on July 20, 2026, has closed with 395,115 shares, representing 1.88% for KRW 398.40 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	35,025	28,647	23,687	30,328	21,197	22,817
Change	-	-18.21%	-17.31%	28.03%	-30.11%	7.64%
Enterprise Value (EV) ¹	48,713	43,747	44,573	48,571	38,070	32,246
Change	-	-10.19%	1.89%	8.97%	-21.62%	-15.3%
P/E	-1.91x	-1.67x	23.5x	3.69x	9.18x	11.1x
PBR	0.75x	0.97x	0.76x	0.78x	0.53x	0.54x
PEG	-	0.24x	-0x	0x	-0.1x	-1x
Capitalization / Revenue	0.55x	0.57x	0.4x	0.6x	0.35x	0.38x
EV / Revenue	0.77x	0.86x	0.76x	0.95x	0.63x	0.54x
EV / EBITDA	-4.32x	-2.56x	11.4x	4.14x	7.4x	6.8x
EV / EBIT	-3.14x	-2.45x	14.4x	4.51x	8.63x	8.15x
EV / FCF	9.57x	21.8x	-4.81x	-31.1x	353x	5.82x
FCF Yield	10.4%	4.59%	-20.8%	-3.22%	0.28%	17.2%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-908	-846	49.72	406	114	101.2
Distribution rate	-	-	-	-	-	-
Net sales ¹	63,355	50,625	58,684	50,964	60,338	60,054
EBITDA ¹	-11,287	-17,095	3,901	11,720	5,144	4,743
EBIT ¹	-15,515	-17,861	3,095	10,781	4,412	3,957
Net income ¹	-18,530	-17,124	1,007	8,227	2,311	2,049
Net Debt ¹	13,688	15,100	20,886	18,244	16,873	9,429
Reference price ²	1,730.00	1,415.00	1,170.00	1,498.00	1,047.00	1,127.00
Nbr of stocks (in thousands)	20,245	20,245	20,245	20,245	20,245	20,245
Announcement Date	16/12/20	20/12/21	05/01/23	19/12/23	16/12/24	16/12/25

¹KRW in Million²KRW

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.($)
INTER-M CORPORATION	-	-	-	-	15.4M
LIVE NATION ENTERTAINMENT, INC.	-340.69x	1.47x	15.48x	-.--%	39.72B
UNIVERSAL MUSIC GROUP N.V.	22.43x	2.46x	11.83x	3.35%	33.14B
ROKU, INC.	52.71x	3.63x	26.76x	-.--%	22.94B
WARNER MUSIC GROUP CORP.	21.96x	2.78x	11.62x	2.46%	16.43B
BOLLORÉ SE	36.47x	1.82x	15.3x	2.38%	11.63B
MADISON SQUARE GARDEN SPORTS CORP.	-348.39x	8.88x	-929.01x	-.--%	9.54B
TOHO CO., LTD.	25.09x	3.03x	13.09x	1.44%	8.04B
PARAMOUNT SKYDANCE CORPORATION	-8.58x	1.23x	6.54x	2.9%	7.77B
MANGO EXCELLENT MEDIA CO., LTD.	60.06x	3.07x	6.77x	0.41%	6.6B
Average	-53.22x	3.15x	-91.29x	1.44%	15.58B
Weighted average by Cap.	-87.21x	2.75x	-42.81x	1.39%