Stock A052770 ITOXI CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials ITOXI Corp.

Equities

A052770

KR7052770005

Internet Services

End-of-day quote Korea S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
1,526 KRW +0.59% Intraday chart for ITOXI Corp. -4.09% +47.44%
Mar. 27 ITOXI Corp. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Mar. 05 ITOXI Corp. announced that it expects to receive KRW 6.5 billion in funding from Baytree Co., Ltd. and other investors CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 25,776 25,213 151,568 273,959 285,122 40,556
Enterprise Value (EV) 1 28,618 24,818 153,332 273,804 285,065 40,630
P/E ratio -1.38 x -19.1 x -76.6 x -22.6 x -679 x -7.84 x
Yield - - - - - -
Capitalization / Revenue 1.78 x 6.68 x 17.4 x 23.5 x 10.1 x 1.87 x
EV / Revenue 1.97 x 6.58 x 17.6 x 23.5 x 10.1 x 1.88 x
EV / EBITDA -1.75 x -15.8 x -189 x -53.2 x 203 x -16 x
EV / FCF -1.84 x -2.45 x -30.9 x -120 x -149 x -16 x
FCF Yield -54.4% -40.9% -3.24% -0.83% -0.67% -6.24%
Price to Book 35.3 x 19.8 x 25.6 x 52.2 x 41.2 x 3.7 x
Nbr of stocks (in thousands) 1,807 1,807 10,863 19,634 20,434 39,185
Reference price 2 14,265 13,953 13,953 13,953 13,953 1,035
Announcement Date 3/28/19 3/26/20 3/23/21 3/23/23 3/23/23 3/27/24
1KRW in Million2KRW
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 14,499 3,775 8,723 11,663 28,139 21,646
EBITDA 1 -16,314 -1,571 -810.8 -5,147 1,404 -2,543
EBIT 1 -17,524 -2,081 -1,129 -5,795 719 -4,144
Operating Margin -120.86% -55.13% -12.94% -49.68% 2.56% -19.15%
Earnings before Tax (EBT) 1 -17,701 -2,088 -1,327 -7,833 -407.4 -4,426
Net income 1 -17,701 -2,233 -1,327 -7,833 -407.4 -4,407
Net margin -122.08% -59.16% -15.21% -67.16% -1.45% -20.36%
EPS 2 -10,354 -731.0 -182.2 -618.4 -20.55 -132.0
Free Cash Flow 1 -15,582 -10,145 -4,965 -2,274 -1,907 -2,536
FCF margin -107.47% -268.77% -56.92% -19.49% -6.78% -11.72%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 3/28/19 3/26/20 3/23/21 3/23/23 3/23/23 3/27/24
1KRW in Million2KRW
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 2,842 - 1,764 - - 73.9
Net Cash position 1 - 395 - 155 56.1 -
Leverage (Debt/EBITDA) -0.1742 x - -2.176 x - - -0.0291 x
Free Cash Flow 1 -15,582 -10,145 -4,965 -2,274 -1,907 -2,536
ROE (net income / shareholders' equity) -3,641% 92.7% -24.1% -140% -6.48% -47.8%
ROA (Net income/ Total Assets) -71.3% -20.4% -7.1% -30.2% 3.35% -18%
Assets 1 24,829 10,932 18,699 25,969 -12,174 24,461
Book Value Per Share 2 404.0 703.0 545.0 267.0 339.0 280.0
Cash Flow per Share 2 561.0 335.0 160.0 205.0 119.0 33.10
Capex 1 114 30.1 415 173 132 76.1
Capex / Sales 0.79% 0.8% 4.76% 1.48% 0.47% 0.35%
Announcement Date 3/28/19 3/26/20 3/23/21 3/23/23 3/23/23 3/27/24
1KRW in Million2KRW
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Internet Gaming

1st Jan change Capi.
ITOXI CORP. Stock ITOXI Corp.
+47.44% 48.28M
NETEASE, INC. Stock NetEase, Inc.
+3.04% 61.86B
NEXON CO., LTD. Stock NEXON Co., Ltd.
-3.35% 13.24B
KRAFTON, INC. Stock KRAFTON, Inc.
+18.54% 7.71B
KUNLUN TECH CO., LTD. Stock Kunlun Tech Co., Ltd.
+6.47% 6.68B
37 INTERACTIVE ENTERTAINMENT NETWORK TECHNOLOGY GROUP CO., LTD. Stock 37 Interactive Entertainment Network Technology Group Co., Ltd.
-11.96% 5.04B
SQUARE ENIX HOLDINGS CO., LTD. Stock Square Enix Holdings Co., Ltd.
+13.19% 4.37B
ZHEJIANG CENTURY HUATONG GROUP CO.,LTD Stock Zhejiang Century Huatong Group Co.,Ltd
-20.74% 4.15B
NETMARBLE CORPORATION Stock Netmarble Corporation
-8.26% 3.17B
GIANT NETWORK GROUP CO., LTD. Stock Giant Network Group Co., Ltd.
+1.53% 2.97B
Internet Gaming
  1. Stock Market
  2. Equities
  3. A052770 Stock
  4. Financials ITOXI Corp.