Intellivix Co., Ltd.

₩10,900As of Sun 8 Nov 2026, 12:00 UTC

KOSDAQ:420610Technology

Country South Korea

PE (Fwd) 12.22

TSR 10Y CAGR —

Div yield —

ROE 28.80%

Information Technology Services

Beta (5Y) —

PE TTM 17.96

TSR TTM —

Mkt cap ₩123.6B

ROIC 37.16%

SE Grade™

Value

Quality

Moat

1Y Price

Reference

₩11,776

8.04%

27.30%

Price below Reference Value

TTM

FYE 31 Dec KRW

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

10Y

Peers

46.64

Revenue₩B

—

12.68

18.29

34.00

46.64

58.90

54.37%

—

37.19

Revenue growth%

—

44.25

85.90

37.19

26.28

44.25

—

100.00

Gross margin%

—

100.00

—

10.47

Operating margin%

—

11.10

9.85

6.83

10.47

10.39

10.16

—

11.49

Net margin%

—

14.19

9.02

8.30

11.49

11.16

10.25

—

17.96

P/E ratio (avg)x

—

14.63

—

22.99

EV/EBITx

—

12.64

—

6.10

FCF yield (avg)%

—

7.82

—

12.59

FCF margin%

—

9.14

12.15

(1.80)

12.59

12.78

10.64

—

1.096

FCF / Net incomex

—

0.644

1.348

(0.217)

1.096

1.145

0.870

—

37.16

ROIC%

—

21.71

25.82

22.42

37.16

48.75

24.12

—

28.80

Return on equity%

—

21.57

17.98

24.67

28.80

23.82

23.12

—

13.82

Return on assets%

—

12.36

9.72

13.32

13.82

14.50

12.84

—

607.00

EPS₩

—

11,297

1,035

355.00

607.00

744.94

(62.27%)

—

70.99

EPS growth%

—

(90.84)

(65.70)

70.99

22.73

(65.70)

—

2,755

Bookvalue per sh₩

—

52,362

6,281

1,620

2,755

3,500

(62.53%)

—

665.43

FCF per share₩

—

7,273

1,395

(76.92)

665.43

852.88

(54.94%)

—

Dividend per sh₩

—

Div yield (avg)%

—

Payout ratio%

—

11.34

Shares (diluted)M

—

0.159

1.593

7.953

8.826

◌8.826

281.25%

—

(10.98)

Buyback yield%

—

(900.31)

(399.17)

(10.98)

◌—

(399.17)

—

0.155

D/E ratiox

—

0.241

0.263

0.324

0.155

0.122

0.252

—

112.3

Enterprise value₩B

—

77.39

—

LT debt₩M

—

500.0

—

Peers (US$91.18M)

Cap (US$)

Hecto Innovation Co.…

111.0M

5.906x

Hyosung ITX Co. Ltd

100.1M

10.65x

Sangsangin Co., Ltd.

73.62M

—

Cross Cat Co., Ltd.

91.35M

9.154x

Capital

TTM

10Y

Leveragex

(1.812)

(1.024)

EBIT/Intx

30.49

15.21

Own earn%

—

Sh yield%

(10.98)

(399.17)

Owners

Insiders/Inst%

63.92

—

Short interest%

—

SBC / revenue%

—

Record

10Y

Profitable years

4/4

Revenue growth years

3/3

EPS growth years

1/3

Dividend streakyrs

Op margin range%

7–11

$1 testx

—

Incr. ROIC%

—

Intellivix Co., Ltd. operates as a vision artificial intelligence company. The company develops and commercializes Vision AI core technologies and offers intelligent video analytics technologies and services.

Growth vs revenue

Latest

Trend

3Y CAGR

Rel growth

Revenue

₩46.64B

54.37%

1.00×

Operating expenses

₩41.76B

54.73%

1.01×

Asset mix

Trend

Other

58.70%

Cash and investments

38.85%

Goodwill & intangibles

2.45%

Reinvestment returns

5Y median

Trend

Reinvestment rate

13.63%

Return on capital

24.12%

Spread over hurdle

16.21%