Valuation Inter-M Corporation

Stocks

End-of-day quote Korea S.E. 14/10/2026			5-day change	1st Jan Change
1,066.00 ^KRW	+1.62%		+1.04%	+5.65%

09-18	Tranche Update on Inter-M Corporation's Equity Buyback Plan announced on July 20, 2026.	CI
09-15	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	12/16/20 A	12/20/21 A	1/5/23 A	12/19/23 A	12/16/24 A	12/16/25 A

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	-	-	-	-	15.36M
LIVE NATION ENTERTAINMENT, INC.	-346.77x	1.47x	15.55x	-.--%	39.91B
UNIVERSAL MUSIC GROUP N.V.	21.87x	2.34x	11.25x	3.55%	31.15B
ROKU, INC.	52.02x	3.58x	26.4x	-.--%	22.66B
WARNER MUSIC GROUP CORP.	20.2x	2.6x	10.87x	2.67%	15.12B
TKO GROUP HOLDINGS, INC.	37.32x	2.88x	7.3x	1.8%	12.71B
BOLLORÉ SE	36.59x	1.83x	15.4x	2.37%	11.61B
PARAMOUNT SKYDANCE CORPORATION	32.53x	1.48x	8.54x	2.16%	10.42B
MADISON SQUARE GARDEN SPORTS CORP.	-355.47x	9.06x	-947.75x	-.--%	9.73B
TOHO CO., LTD.	26.18x	3.14x	13.41x	1.41%	8.16B
Average	-52.84x	3.15x	-93.22x	1.55%	16.15B
Weighted average by Cap.	-84.74x	2.72x	-43.48x	1.46%