iMarketKorea Inc.

122900.KS

122900.KSiMarketKorea Inc. KR flag

KSE

7,830.00

KRW

-10.00

(-0.13%)

246.37BMarket Cap

Feb 12Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

iMarketKorea Inc.

122900.KS

(KSE)

Recent

price

7,830.00

P/E

ratio

- -

div

yld

7.65%

ROIC.AI

Legends:

Stock price

Beta (1.0 Market)

% total return 01/24

Stock

S&P500

-5.55

25.38

-20.18

38.37

-16.61

85.11

2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
395,394.22	438,911.55	50,185.64	46,818	56,916.84	69,516.38	76,095.66	88,443.41	96,609.25	88,362.83	85,085.98	87,916.24	89,328.2	99,557.37	113,987	108,918.95	108,893.58	Revenue per Share
4,924	7,836	996	960.92	1,073	1,081	1,126	1,170	743	221	357	483	672	1,213	706	481	840.89	Basic EPS, GAAP
3,194.28	-322.65	-1,800.17	-227.39	-1,222.47	1,428.26	5,984.33	-1,256.21	3,352.74	4,674.58	256.04	2,928.91	10.85	1,405.14	1,962.01	434.65	1,222.87	Free Cash Flow per Basic Share
499.84	500.01	43.62	200	199.97	250.11	250.05	642.95	785.46	791.44	643.83	798.1	1,000.36	1,341.23	862.79	863.56	299.87	Dividend per Share
27,376.99	34,722.2	4,127.6	4,252.81	5,098.83	5,910.91	6,801.72	7,545.99	7,877.43	7,735.74	7,708.66	8,022	8,652.78	7,980.95	7,887.23	7,490.41	7,629.5	Book Value per Share
28,413.08	35,817.82	8,447.97	7,843.84	7,927.26	8,749.63	6,703.08	6,682.93	7,388.07	7,361.07	8,100.54	8,588.71	8,947.98	9,004.47	9,018.18	8,969.41	9,207.3	Tangible Book Value per Share
3	3	31	36	36	36	36	36	35	35	34	33	32	31	31	31	31	Basic Weighted Avg Shares
1,065,270	1,182,116	1,549,194	1,682,327	2,045,538	2,496,830	2,733,773	3,143,908	3,400,004	3,080,452	2,935,242	2,923,788	2,839,411	3,132,492	3,588,175	3,425,596	3,427,727	Sales/Revenue/Turnover
2.04	2.37	2.52	2.47	2.31	1.98	2.08	2.03	1.78	1.1	1.26	1.78	1.43	1.45	1.57	1.49	1.29	Operating Margin (%)
1,426	1,237	1,210	1,791	3,924	6,324	14,620	16,493	14,699	14,753	15,258	20,653	19,290	19,651	21,649	23,018	24,856	Depreciation Expense
13,266	21,105	30,746	34,529	38,563	38,826	40,452	41,590	26,149	7,704	12,316	16,063	21,360	38,166	22,224	15,128	26,469	Net Income, GAAP
27.39	23.92	23.89	24.17	24.95	23.88	22.86	24.53	34.23	46.64	40.35	38.78	25.72	28.49	21.94	20.3	23.94	Effective Tax Rate (%)
1.25	1.79	1.98	2.05	1.89	1.56	1.48	1.32	0.77	0.25	0.42	0.55	0.75	1.22	0.62	0.44	0.77	Profit Margin (%)
74,955	94,395	253,833	276,437	277,042	300,866	248,235	247,733	265,375	256,908	260,958	264,436	235,373	190,417	169,627	117,048	84,289	Working Capital
- -	- -	- -	- -	3,253	1,090	9	864	643	388	- -	32,825	30,302	23,462	24,652	44,727	19,175	LT Debt
78,019	97,777	262,052	287,453	316,043	344,821	433,106	449,048	457,453	440,472	441,527	426,529	416,936	416,774	410,174	400,372	402,238	Total Equity
21.87	24	16.18	11.25	11.47	10.91	10.78	10.41	8.36	3.88	4.78	6.61	6.16	6.77	9.04	7.87	6.06	Return on Invested Capital (%)
19.58	25.24	27.83	24.64	22.79	19.15	13.69	10.23	4.84	0.03	1.23	2.05	3.9	8.83	4.65	2.1	4.75	Return on Capital (%)
19.57	25.23	27.83	24.64	22.95	19.63	17.72	16.23	9.59	2.82	4.6	6.03	7.88	14.51	8.9	6.25	11.03	Return on Common Equity (%)

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	3.56%	3.41%	-4.53%
Net Income, GAAP	2.76%	13.68%	-31.93%
Free Cash Flow	1,336.66%	2,717.8%	-77.87%
Total Cash Common Dividend	- -	- -	- -
Total Equity	1.8%	-1.93%	-2.39%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Similar Companies: Shanghai Eliansy Industry Group Corporation Limited (600836.SS)
eprint Group Limited (1884.HK)
Conwest Associates, LP (CWPS)
Intertech Solutions , Inc. (ITEC)
Yue Da International Holdings Limited (0629.HK)
Shentong Robot Education Group Company Limited (8206.HK)
Business: iMarketKorea Inc. operates as an industrial material distribution service company in South Korea and internationally. It offers purchasing agency/purchasing consulting/B2B auction services; export/local sourcing/global sourcing network services; industrial materials/construction materials/IT distribution services; and medicine distribution/medical material distribution/online distribution services, as well as operates an online shopping mall. The company was founded in 2000 and is headquartered in Seoul, South Korea.

2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
395,394.22	438,911.55	50,185.64	46,818	56,916.84	69,516.38	76,095.66	88,443.41	96,609.25	88,362.83	85,085.98	87,916.24	89,328.2	99,557.37	113,987	108,918.95	108,893.58	Revenue per Share
4,924	7,836	996	960.92	1,073	1,081	1,126	1,170	743	221	357	483	672	1,213	706	481	840.89	Basic EPS, GAAP
3,194.28	-322.65	-1,800.17	-227.39	-1,222.47	1,428.26	5,984.33	-1,256.21	3,352.74	4,674.58	256.04	2,928.91	10.85	1,405.14	1,962.01	434.65	1,222.87	Free Cash Flow per Basic Share
499.84	500.01	43.62	200	199.97	250.11	250.05	642.95	785.46	791.44	643.83	798.1	1,000.36	1,341.23	862.79	863.56	299.87	Dividend per Share
27,376.99	34,722.2	4,127.6	4,252.81	5,098.83	5,910.91	6,801.72	7,545.99	7,877.43	7,735.74	7,708.66	8,022	8,652.78	7,980.95	7,887.23	7,490.41	7,629.5	Book Value per Share
28,413.08	35,817.82	8,447.97	7,843.84	7,927.26	8,749.63	6,703.08	6,682.93	7,388.07	7,361.07	8,100.54	8,588.71	8,947.98	9,004.47	9,018.18	8,969.41	9,207.3	Tangible Book Value per Share
3	3	31	36	36	36	36	36	35	35	34	33	32	31	31	31	31	Basic Weighted Avg Shares
1,065,270	1,182,116	1,549,194	1,682,327	2,045,538	2,496,830	2,733,773	3,143,908	3,400,004	3,080,452	2,935,242	2,923,788	2,839,411	3,132,492	3,588,175	3,425,596	3,427,727	Sales/Revenue/Turnover
2.04	2.37	2.52	2.47	2.31	1.98	2.08	2.03	1.78	1.1	1.26	1.78	1.43	1.45	1.57	1.49	1.29	Operating Margin (%)
1,426	1,237	1,210	1,791	3,924	6,324	14,620	16,493	14,699	14,753	15,258	20,653	19,290	19,651	21,649	23,018	24,856	Depreciation Expense
13,266	21,105	30,746	34,529	38,563	38,826	40,452	41,590	26,149	7,704	12,316	16,063	21,360	38,166	22,224	15,128	26,469	Net Income, GAAP
27.39	23.92	23.89	24.17	24.95	23.88	22.86	24.53	34.23	46.64	40.35	38.78	25.72	28.49	21.94	20.3	23.94	Effective Tax Rate (%)
1.25	1.79	1.98	2.05	1.89	1.56	1.48	1.32	0.77	0.25	0.42	0.55	0.75	1.22	0.62	0.44	0.77	Profit Margin (%)
74,955	94,395	253,833	276,437	277,042	300,866	248,235	247,733	265,375	256,908	260,958	264,436	235,373	190,417	169,627	117,048	84,289	Working Capital
- -	- -	- -	- -	3,253	1,090	9	864	643	388	- -	32,825	30,302	23,462	24,652	44,727	19,175	LT Debt
78,019	97,777	262,052	287,453	316,043	344,821	433,106	449,048	457,453	440,472	441,527	426,529	416,936	416,774	410,174	400,372	402,238	Total Equity
21.87	24	16.18	11.25	11.47	10.91	10.78	10.41	8.36	3.88	4.78	6.61	6.16	6.77	9.04	7.87	6.06	Return on Invested Capital (%)
19.58	25.24	27.83	24.64	22.79	19.15	13.69	10.23	4.84	0.03	1.23	2.05	3.9	8.83	4.65	2.1	4.75	Return on Capital (%)
19.57	25.23	27.83	24.64	22.95	19.63	17.72	16.23	9.59	2.82	4.6	6.03	7.88	14.51	8.9	6.25	11.03	Return on Common Equity (%)

Year	Q1	Q2	Q3	Q4	FY
2022	827,939	859,450	940,351	960,436	3,588,175
2023	847,776	842,659	810,021	925,139	3,425,596
2024	902,096	816,334	784,157	- -	- -

	Mar'24	Jun'24	Sep'24
Total Current Assets	955,527	941,930	857,482
Accounts Receivable, Net	607,371	596,427	543,865
Cash, Cash Equivalents & STI	229,685	220,180	190,990
Inventories	76,420	83,982	81,300
Total Current Liabilities	849,427	856,537	773,193
Payables & Accruals	- -	- -	- -
ST Debt	100,282	128,770	133,442
Deferred Revenue	- -	- -	- -

	Mar'24	Jun'24	Sep'24
ST Debt	100,282	128,770	133,442
LT Borrowings	22,283	54	42
LT Finance Leases	22,984	21,074	19,133
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	31	31	31
Market Capitalization	257,750	263,697	260,462

Year	Q1	Q2	Q3	Q4	FY
2022	- -	- -	149.94	- -	862.79
2023	- -	- -	150.19	- -	863.56
2024	- -	- -	149.98	- -	- -

iMarketKorea Inc.

Growth Rates

(avg. rate of change)

Growth Rates

(avg. rate of change)

Quarterly Revenue

Year

Quarterly Earnings Per Share

Year

Quarterly Dividends Per Share

Year

Working Capital

Capital Structure