Stock A114840 IFAMILYSC CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials iFamilySC Co., Ltd.

Equities

A114840

KR7114840002

Other Specialty Retailers

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-06-12 pm EDT 		5-day change 1st Jan Change
42,800 KRW +1.90% Intraday chart for iFamilySC Co., Ltd. +9.32% +225.48%
2023 IFamilySC Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2023 CI
2021 IFamilySC Co., Ltd. has completed an IPO in the amount of KRW 24.45 billion. CI

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Capitalization 1 72,929 105,844 226,206 736,243 - -
Enterprise Value (EV) 2 72.93 105.8 205.1 697.2 691.9 736.2
P/E ratio - 13.9 x 5.67 x 19.2 x 19 x 12.7 x
Yield - - - 0.06% 0.13% 0.18%
Capitalization / Revenue 1.02 x 1.24 x 1.52 x 3.27 x 3.04 x 2.48 x
EV / Revenue 1.02 x 1.24 x 1.38 x 3.1 x 2.86 x 2.48 x
EV / EBITDA - 10.5 x 8.37 x 17.4 x 16 x 14 x
EV / FCF - - 52.3 x 74.6 x 161 x -
FCF Yield - - 1.91% 1.34% 0.62% -
Price to Book - - 3.27 x 6.67 x 5.39 x 3.81 x
Nbr of stocks (in thousands) 16,481 17,003 17,202 17,202 - -
Reference price 3 4,425 6,225 13,150 42,800 42,800 42,800
Announcement Date 3/16/22 3/13/23 2/14/24 - - -
1KRW in Million2KRW in Billions3KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 71.62 85.34 148.7 225.2 241.9 296.4
EBITDA 1 - - 10.13 24.51 40 43.37 52.6
EBIT 1 - 5.599 9.508 24 48.1 47.8 61.95
Operating Margin - 7.82% 11.14% 16.14% 21.36% 19.76% 20.9%
Earnings before Tax (EBT) 1 - - 9.958 24.7 49.1 49.65 74
Net income 1 8.747 - 7.662 19.51 38.8 38.75 58.5
Net margin - - 8.98% 13.12% 17.23% 16.02% 19.74%
EPS 2 609.5 - 448.5 2,320 2,234 2,255 3,379
Free Cash Flow 3 - - - 3,923 9,350 4,300 -
FCF margin - - - 2,638.44% 4,151.87% 1,777.35% -
FCF Conversion (EBITDA) - - - 16,006.83% 23,375% 9,915.45% -
FCF Conversion (Net income) - - - 20,103.5% 24,097.94% 11,096.77% -
Dividend per Share 2 - - - - 24.00 55.25 79.00
Announcement Date 3/31/21 3/16/22 3/13/23 2/14/24 - - -
1KRW in Billions2KRW3KRW in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 37.21 41.96 57.41 58.3 54.7 54.8
EBITDA - - - - - -
EBIT 1 - 7.625 11.76 12.4 11.9 12.1
Operating Margin - 18.17% 20.49% 21.27% 21.76% 22.08%
Earnings before Tax (EBT) 1 - 7.761 12 12.7 12.3 12.2
Net income 1 - 6.999 9.713 10.2 10 8.8
Net margin - 16.68% 16.92% 17.5% 18.28% 16.06%
EPS 304.5 - - - - -
Dividend per Share - - - - - -
Announcement Date 11/13/23 2/14/24 5/10/24 - - -
1KRW in Billions
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - -
Net Cash position 1 - - - 21.1 39.1 44.4 -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 2 - - - 3,923 9,350 4,300 -
ROE (net income / shareholders' equity) - 12.9% 16.7% 32.9% 42.8% 27.8% 28.8%
ROA (Net income/ Total Assets) - - 12.2% 24.1% 34.9% 21.8% 27.9%
Assets 1 - - 62.66 81.08 111.2 177.5 209.7
Book Value Per Share 3 - - - 4,025 6,416 7,937 11,227
Cash Flow per Share 3 - - - 272.0 2,182 2,516 2,760
Capex 1 - - - 0.77 4 4 -
Capex / Sales - - - 0.52% 1.78% 1.65% -
Announcement Date 3/31/21 3/16/22 3/13/23 2/14/24 - - -
1KRW in Billions2KRW in Million3KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for iFamilySC Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
42,800 KRW
Average target price
35,000 KRW
Spread / Average Target
-18.22%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Beauty Supply Shop

1st Jan change Capi.
IFAMILYSC CO., LTD. Stock iFamilySC Co., Ltd.
+225.48% 535M
ULTA BEAUTY, INC. Stock Ulta Beauty, Inc.
-19.10% 18.91B
CK HUTCHISON HOLDINGS LIMITED Stock CK Hutchison Holdings Limited
-11.95% 18.32B
PUIG BRANDS, S.A. Stock Puig Brands, S.A.
0.00% 15.73B
E.L.F. BEAUTY, INC. Stock e.l.f. Beauty, Inc.
+38.87% 11.21B
BATH & BODY WORKS, INC. Stock Bath & Body Works, Inc.
+1.44% 9.77B
DOUGLAS AG Stock Douglas AG
0.00% 2.23B
OLIVEDA INTERNATIONAL, INC. Stock Oliveda International, Inc.
+772.48% 2.14B
POYA INTERNATIONAL CO., LTD. Stock POYA International Co., Ltd.
-5.25% 1.67B
HONASA CONSUMER LIMITED Stock Honasa Consumer Limited
-1.33% 1.69B
Beauty Supply Shop
  1. Stock Market
  2. Equities
  3. A114840 Stock
  4. Financials iFamilySC Co., Ltd.