YOLFTbeta
Intops Co. Ltd

Intops Co. Ltd

049070 · KQ · Technology / Consumer Electronics

15,200.00KRW+10.00 (+0.07%)

Price History

Full chart

Market Stats

Previous Close15,190.00
Open15,270.00
Day Range15,200.00 – 15,950.00
52-Week Range12,833.75 – 24,875.61
Volume22.22K
Market Cap294.23B
P/E (TTM)0.00
Forward P/E3.82
Dividend Yield1.19%
Beta0.92
50-Day Avg18,169.80
200-Day Avg18,596.15

About

Intops Co., Ltd. manufactures and sells information and communication devices. The company produces components for mobile devices, automotive parts, home appliance parts, medical devices, robots, cosmetic cases, and lifestyle products. It also offers automotive parts; IT devices; mobile phone parts processing; home appliance assembly; and software development. In addition, it engages in the credit finance, fuel cell power generation, and renewable energy services. Intops Co., Ltd. was founded in 1975 and is headquartered in Anyang-si, South Korea.

Company Details

  • SectorTechnology
  • IndustryConsumer Electronics
  • CEOMr. Kuen-Ha Kim
  • Employees285
  • Headquarters51, Anyangcheonseo-ro, Anyang-si, South Korea, 14088, Korea
  • Websitehttps://www.intops.co.kr

Leadership

  • Mr. Kuen-Ha KimCEO & Executive Director · b. 1977
  • Gyu-Han YoonMD & Executive Director · b. 1964

Financials

Income Statement

Currency: KRW2004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue273.72B340.10B418.71B484.42B429.41B386.93B505.48B653.40B976.52B1.05T697.35B661.59B596.10B687.48B715.56B910.48B777.84B1.05T1.11T577.38B614.67B590.78B
Growth (%)-+24.25%+23.11%+15.69%-11.36%-9.89%+30.64%+29.26%+49.45%+7.80%-33.76%-5.13%-9.90%+15.33%+4.08%+27.24%-14.57%+35.25%+5.90%-48.18%+6.46%-3.89%
Cost of Revenue221.56B273.61B340.23B418.11B372.67B337.80B455.21B573.99B859.86B944.91B645.16B588.38B531.17B605.19B626.31B772.07B660.32B897.54B905.61B507.79B559.34B552.87B
Gross Profit----------38.33B73.21B64.93B82.30B89.25B138.41B117.52B154.50B208.55B69.59B55.33B37.91B
Gross Margin----------5.50%11.07%10.89%11.97%12.47%15.20%15.11%14.69%18.72%12.05%9.00%6.42%
Operating Expense----------41.57B41.48B28.87B49.79B56.77B76.50B56.44B71.90B83.11B58.06B54.16B49.21B
Operating Income41.15B48.73B56.90B43.74B29.38B19.45B15.60B38.10B59.25B42.10B-3.24B31.73B36.06B32.51B32.49B61.91B61.08B82.60B125.44B11.53B1.17B-11.30B
Operating Margin15.03%14.33%13.59%9.03%6.84%5.03%3.09%5.83%6.07%4.00%-0.46%4.80%6.05%4.73%4.54%6.80%7.85%7.85%11.26%2.00%0.19%-1.91%
EBITDA------------------168.11B57.72B53.12B33.21B
EBITDA Margin------------------15.09%10.00%8.64%5.62%
Net Income29.18B37.38B41.22B39.63B14.62B23.74B19.64B27.92B44.55B38.41B-11.93B18.73B21.46B16.64B22.61B35.65B40.38B75.18B100.38B27.66B21.51B16.21B
Net Income Margin10.66%10.99%9.84%8.18%3.40%6.14%3.88%4.27%4.56%3.65%-1.71%2.83%3.60%2.42%3.16%3.92%5.19%7.15%9.01%4.79%3.50%2.74%
R&D-------4.51B6.00B6.94B8.50B3.81B3.61B7.22B8.93B-11.29B11.89B15.77B5.17B4.94B4.56B
R&D as % of Total Revenue-------0.69%0.61%0.66%1.22%0.58%0.61%1.05%1.25%-1.45%1.13%1.42%0.90%0.80%0.77%
Interest Expense0000000000000000558.42M423.06M428.99M781.39M1.09B1.43B
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.07%0.04%0.04%0.14%0.18%0.24%

Balance Sheet

Currency: KRW2004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets137.21B209.54B227.65B277.15B351.80B364.53B408.50B433.37B540.81B516.28B525.87B528.67B623.49B603.93B636.88B692.18B729.74B820.98B870.48B859.35B900.66B872.56B
Total Liabilities36.98B72.67B56.67B72.71B128.32B120.60B150.80B142.79B207.76B132.88B148.25B164.53B242.45B221.90B233.90B256.63B262.77B285.56B253.85B110.86B128.88B116.19B
Total Equity100.23B136.88B170.98B204.43B223.47B240.61B255.87B287.97B321.83B359.14B345.36B364.13B381.04B382.03B402.98B435.56B466.98B535.42B616.63B631.55B658.54B667.20B
Cash19.56B34.43B35.06B44.81B20.92B8.51B62.73B28.99B46.56B105.28B73.03B70.23B50.41B80.85B96.94B119.58B72.23B168.33B194.01B111.92B76.63B89.89B
Total Debt------------58.68B70.49B-34.29B30.30B-----

Cash Flow

Currency: KRW2004-12-312005-12-312006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow-54.88B47.10B36.29B39.94B13.04B58.75B33.37B49.16B77.37B32.27B57.83B56.77B36.44B61.85B101.96B43.02B100.55B165.86B54.35B45.74B8.58B
Investing Cash Flow------12.31B--49.28B-59.82B-45.61B-71.42B-5.62B-30.59B-60.26B-59.15B18.01B-110.23B-106.04B-69.58B-
Financing Cash Flow-10.65B--29.66B8.53B--29.49B--4.69B14.29B-33.15B3.00B-18.97B-19.10B-27.93B-28.62B-32.98B-25.86B-15.68B-
Capital Expenditure045.42B27.81B10.71B49.62B28.54B6.77B19.52B47.89B34.57B14.31B19.05B58.62B28.87B12.99B20.73B19.27B67.04B26.64B19.85B31.04B15.55B
Free Cash Flow----------------22.52B63.69B138.52B34.50B14.70B-6.97B
Dividends Paid-5.10B6.02B7.31B6.88B5.59B4.30B3.87B6.75B6.12B6.88B5.65B2.58B6.33B6.27B7.61B8.91B9.61B16.27B19.09B19.21B14.42B
FCF to OCF----------------52.33%63.34%83.52%63.48%32.14%-81.26%
Dividend Paid to FCF----------------39.55%15.09%11.74%55.34%130.66%-206.82%

Earnings

Report DateMay 16, 2005Jul 31, 2005Nov 2, 2005Apr 25, 2006Aug 7, 2006Nov 1, 2006Feb 27, 2007Aug 14, 2007Nov 12, 2007Feb 25, 2008May 14, 2008Aug 14, 2008Dec 2, 2008Jun 3, 2009Oct 18, 2009Mar 23, 2010Aug 3, 2010Nov 14, 2010May 4, 2011Aug 16, 2011Nov 15, 2011Mar 30, 2012May 2, 2012Aug 29, 2012Nov 14, 2012Feb 27, 2013Apr 1, 2013Aug 28, 2013Nov 7, 2013Feb 26, 2014May 7, 2014Aug 28, 2014Nov 28, 2014Feb 13, 2015May 16, 2015Aug 13, 2015Nov 13, 2015Feb 3, 2016May 13, 2016Aug 12, 2016Nov 11, 2016Mar 21, 2017May 12, 2017Aug 11, 2017Nov 14, 2017Mar 19, 2018May 15, 2018Aug 14, 2018Nov 5, 2018Mar 19, 2019May 15, 2019Aug 14, 2019Nov 14, 2019Feb 9, 2020May 15, 2020Aug 14, 2020Nov 13, 2020Mar 22, 2021May 14, 2021Aug 16, 2021Nov 10, 2021Feb 9, 2022May 16, 2022Aug 16, 2022Nov 14, 2022Feb 13, 2023May 15, 2023Aug 15, 2023Nov 15, 2023May 13, 2024Aug 14, 2024Nov 14, 2024Mar 25, 2025Mar 31, 2025Jun 30, 2025Sep 30, 2025Dec 31, 2025Mar 31, 2026Jun 30, 2026
EPS Estimate469.50525.50581.00543.87566.08491.38547.83809.96546.19631.78352.49584.17513.67296.20527.27302.35398.72346.00447.50332.50387.00537.50--529.00-479.00------------507.41602.10--------------------------------------
EPS Actual405.00560.00846.00345.50731.00692.00346.50566.50321.701087.50312.50516.00203.00462.50537.00375.00398.72137.00447.50453.50459.00-124.001088.60565.66510.27109.08109.00712.70219.26647.40136.54-659.54-103.07-67.68108.08-14.50760.43235.2392.26347.00167.00724.8433.25231.18353.58349.3377.65279.76473.58483.00508.00755.00529.00280.51436.00123.00651.001155.001644.00916.001073.00798.323451.001721.001210.00-270.44770.96432.70428.87811.11559.79-272.43242.07277.34-384.01345.54781.13617.30246.83
Surprise-13.74%6.57%45.61%-36.47%29.13%40.83%-36.75%-30.06%-41.10%72.13%-11.35%-11.67%-60.48%56.14%1.85%24.03%0.00%-60.40%0.00%36.39%18.60%-123.07%---3.54%--77.24%-------------31.61%-72.26%--------------------------------------
Timing-After-hours-Pre-marketAfter-hours--Pre-marketAfter-hoursPre-marketAfter-hoursPre-marketPre-marketPre-marketAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursPre-marketAfter-hours--Pre-market-After-hours----Pre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-marketAfter-hoursAfter-hoursPre-marketPre-marketPre-marketAfter-hoursPre-marketPre-market-After-hours-After-hoursAfter-hoursAfter-hoursPre-marketPre-marketPre-market--------------

Key Statistics & Ratios

Market Cap294.23B
Enterprise Value5.72B
Trailing P/E0.00
Forward P/E3.82
Price / Sales0.49
Price / Book0.41
Revenue (TTM)602.86B
Gross Profit (TTM)55.45B
EBITDA24.58B
Profit Margin5.29%
Operating Margin1.21%
Return on Equity4.21%
Return on Assets0.40%
Shares Outstanding15.61M
Shares Float9.11M
Beta0.92
Dividend Yield1.19%
Dividend Rate220.00
Payout Ratio10.05%

Dividends

20261×
50.00Jun 29, 2026
20252×
150.00Dec 29, 202550.00Jun 27, 2025
20242×
150.00Dec 27, 202450.00Jun 27, 2024
20232×
185.00Dec 27, 202350.00Jun 29, 2023
20222×
610.00Dec 28, 2022250.00Jun 29, 2022
20212×
420.00Dec 29, 202150.00Jun 29, 2021
20202×
200.00Dec 29, 202050.00Jun 29, 2020
20192×
200.00Dec 27, 201950.00Jun 27, 2019
20182×
150.00Dec 27, 201850.00Jun 28, 2018
20172×
150.00Dec 27, 201750.00Jun 29, 2017
20162×
130.00Dec 28, 201650.00Jun 29, 2016
20152×
100.00Dec 29, 201575.00Jun 29, 2015
20141×
75.00Dec 29, 2014

Stock Splits

  • Nov 11, 20162:1