Valuation IGLOO Corporation

Stocks

End-of-day quote Korea S.E. 12/08/2026			5-day change	1st Jan Change
5,680.00 ^KRW	-0.70%		+3.27%	+8.40%

11-06	IGLOO Corporation announces Annual dividend, payable on April 15, 2026	CI
25/08/25	IGLOO SECURITY, Inc.'s Equity Buyback announced on February 24, 2025, has expired with repurchase of 375,889 shares, representing 3.61% for KRW 1,999.91 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	43,818	65,910	59,440	65,319	55,390	53,146
Change	-	50.42%	-9.82%	9.89%	-15.2%	-4.05%
Enterprise Value (EV) ¹	2,571	42,943	30,362	36,900	27,363	-7,463
Change	-	1,570.26%	-29.3%	21.53%	-25.84%	-127.27%
P/E	9.08x	9.21x	8.25x	7.5x	8.49x	-1,284x
PBR	0.88x	1.16x	0.86x	0.86x	0.69x	0.67x
PEG	-	0.2x	-0.8x	0.4x	-0.3x	13x
Capitalization / Revenue	0.54x	0.72x	0.58x	0.61x	0.5x	0.37x
EV / Revenue	0.03x	0.47x	0.29x	0.35x	0.25x	-0.05x
EV / EBITDA	0.38x	5.56x	2.93x	4.47x	3.55x	-0.39x
EV / EBIT	0.53x	7.58x	3.79x	6.45x	4.51x	-0.47x
EV / FCF	2.77x	5.43x	4.36x	15.1x	11.1x	0.39x
FCF Yield	36.2%	18.4%	22.9%	6.64%	9.05%	259%
Dividend per Share ²	160	160	180	180	180	-
Rate of return	3.35%	2.25%	3.15%	2.88%	3.4%	-
EPS ²	525.6	771	692	834.5	623	-4.08
Distribution rate	30.4%	20.8%	26%	21.6%	28.9%	-
Net sales ¹	81,727	92,044	103,006	106,955	111,217	143,257
EBITDA ¹	6,720	7,729	10,377	8,259	7,700	19,067
EBIT ¹	4,887	5,664	8,008	5,717	6,068	16,009
Net income ¹	4,893	7,297	7,198	8,704	6,520	-41.05
Net Debt ¹	-41,247	-22,967	-29,078	-28,418	-28,027	-60,609
Reference price ²	4,770.00	7,100.00	5,710.00	6,260.00	5,290.00	5,240.00
Nbr of stocks (in thousands)	9,186	9,283	10,410	10,434	10,471	10,142
Announcement Date	12/03/21	17/03/22	16/03/23	14/03/24	20/03/25	20/03/26

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.($)
IGLOO CORPORATION	-	-	-	-	41.38M
IBM	23.66x	3.81x	13.3x	2.83%	225B
SNOWFLAKE INC.	-117.13x	18.65x	107.67x	-.--%	116B
ACCENTURE PLC	13.33x	1.47x	7.73x	3.61%	110B
TATA CONSULTANCY SERVICES LTD.	15.84x	2.9x	10.95x	5.19%	92.77B
RELX PLC	20.42x	5.36x	13.16x	2.79%	61.54B
INFOSYS LIMITED	15.59x	2.28x	9.68x	5.01%	50.56B
NEC CORPORATION	21.73x	1.58x	10.05x	0.87%	40.71B
FUJITSU LIMITED	20.98x	1.72x	10.51x	1.4%	40.51B
HCL TECHNOLOGIES LIMITED	18.6x	2.44x	11.46x	4.68%	38.74B
Average	3.67x	4.47x	21.61x	2.93%	77.53B
Weighted average by Cap.	-1.05x	5.31x	25.67x	2.86%