Subscribe

Kginicis Co.,Ltd (035600.KQ)

KRW9,380.00 +70.00 (+0.75%)
KR KOE Technology Software - Infrastructure
Address KG Tower 4517
Seoul, KR
CEO Seonjae Lee
Website inicis.com
IPO 2002-11-22
ISIN KR7035600006

Explore sections of this company profile

Description

KG Inicis Co.,Ltd is a prominent South Korean enterprise primarily focused on electronic payment services. Beyond this core function, the firm engages in a diverse array of activities, including the creation, distribution, and support of digital information solutions. Its extensive portfolio also encompasses data services, book publishing, software development, real estate leasing, and various other financial offerings. The company's operations further extend to the design, manufacturing, and commercialization of both software and hardware goods, alongside providing business and management consultancy. Notably, it also functions as an agent for electronic payment and settlement. Expanding into diverse sectors, KG Inicis manages coffee wholesale and retail operations, facilitates coffee shop franchising, and operates educational institutions. Established in 1998, the company maintains its corporate headquarters in Seoul, South Korea.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
KRW9,380.00 +70.00 (+0.75%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
96.8K
Beta
0.66
Float Shares
15.21M
Free Float %
57.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.86% -7.87% -1.13% -8.03% +0.00% +3.54% +18.98% -10.08% -46.55% -38.06% +91.45%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
9,380.00
DCF (Unlevered) 79,506.98 +747.6%
DCF (Levered) 59,545.51 +534.8%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 75% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 2 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.37
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
4 / 5
High
ROA Score
3 / 5
Medium
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Software - Infrastructure: +13.7%
    +0.3% Q1'26: +16.2% (vs Q1'25)
  • EPS growth Software - Infrastructure: +28.7%
    +16.1% Q1'26: +3.5% (vs Q1'25)
  • FCF margin FCF growth · Software - Infrastructure: +32.2%
    +5.9% Q1'26: +38.4% (vs Q1'25)
  • EBIT margin Software - Infrastructure: +8.8%
    +7.2% Q1'26: +6.7% (vs Q1'25)
  • ROIC Software - Infrastructure: +6.6%
    +7.6% Q1'26: +7.8% (vs Q1'25)
  • Share dilution Software - Infrastructure: +0.0%
    +3.5% Q1'26: +18.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Software - Infrastructure: -1.06×
    4.23× Q1'26: 5.73× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.77) × ERP
WACC = 34% × Ke + 66% × Kd (4.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 78,430.71 Current price: 9,380.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
4 Rev. Ana.
4 EPS Ana.
Dec 2027
4 Rev. Ana.
4 EPS Ana.
Dec 2028
2 Rev. Ana.
3 EPS Ana.
Revenue
696.87B
est: 707.28B (-1.5%)
478.07B
est: 687.20B (-30.4%)
758.45B
est: 1.03T (-26.3%)
924.62B
est: 1.02T (-9.4%)
747.55B
est: 949.15B (-21.2%)
810.15B
est: 793.52B (+2.1%)
1.01T
est: 1.01T (+0.2%)
1.18T
est: 1.18T (-0.6%)
1.34T
est: 1.35T (-0.5%)
1.35T
est: 1.38T (-1.8%)
1.36T
est: 1.35T (+0.6%)
1.42T
1.37T – 1.45T
+4.9% YoY
1.53T
1.49T – 1.58T
+7.8% YoY
1.64T
1.60T – 1.69T
+7.7% YoY
EBITDA
24.88B
est: 87.82B (-71.7%)
52.82B
est: 85.33B (-38.1%)
65.65B
est: 127.75B (-48.6%)
78.46B
est: 126.67B (-38.1%)
106.30B
est: 117.86B (-9.8%)
118.36B
est: 98.53B (+20.1%)
137.85B
est: 125.36B (+10.0%)
144.03B
est: 147.04B (-2.1%)
185.32B
est: 167.76B (+10.5%)
106.22B
est: 158.92B (-33.2%)
137.94B
est: 155.69B (-11.4%)
163.25B
157.43B – 166.62B
+4.9% YoY
175.90B
171.63B – 181.61B
+7.8% YoY
189.51B
183.86B – 194.57B
+7.7% YoY
EBIT
17.38B
est: 61.87B (-71.9%)
45.16B
est: 60.11B (-24.9%)
48.95B
est: 90.00B (-45.6%)
53.91B
est: 89.24B (-39.6%)
87.70B
est: 83.03B (+5.6%)
96.06B
est: 69.41B (+38.4%)
92.96B
est: 88.31B (+5.3%)
98.86B
est: 103.59B (-4.6%)
130.27B
est: 118.19B (+10.2%)
62.48B
est: 107.80B (-42.0%)
97.93B
est: 105.60B (-7.3%)
110.73B
106.78B – 113.02B
+4.9% YoY
119.31B
116.42B – 123.18B
+7.8% YoY
128.54B
124.71B – 131.98B
+7.7% YoY
Net Income
-876.34M
est: 4.92B (-117.8%)
8.09B
est: 22.45B (-64.0%)
12.74B
est: 3.37B (+278.4%)
35.24B
est: 50.49B (-30.2%)
49.99B
est: 52.33B (-4.5%)
42.44B
est: 53.26B (-20.3%)
48.13B
est: 64.79B (-25.7%)
57.31B
est: 58.09B (-1.3%)
77.42B
est: 67.11B (+15.4%)
41.24B
est: 42.35B (-2.6%)
47.86B
est: 60.91B (-21.4%)
57.04B
47.86B – 60.32B
-6.4% YoY
64.15B
51.75B – 69.94B
+12.5% YoY
71.75B
68.97B – 74.24B
+11.9% YoY
SGA
35.09B
est: 81.65B (-57.0%)
32.85B
est: 79.33B (-58.6%)
90.58B
est: 118.76B (-23.7%)
161.04B
est: 117.76B (+36.7%)
50.23B
est: 109.57B (-54.2%)
105.96B
est: 91.60B (+15.7%)
127.52B
est: 116.55B (+9.4%)
144.06B
est: 136.70B (+5.4%)
161.17B
est: 155.97B (+3.3%)
105.93B
est: 143.94B (-26.4%)
102.61B
est: 141.01B (-27.2%)
147.85B
142.58B – 150.91B
+4.9% YoY
159.31B
155.44B – 164.48B
+7.8% YoY
171.64B
166.52B – 176.22B
+7.7% YoY
EPS
-34.89
est: 185.00 (-118.9%)
315.60
est: 843.50 (-62.6%)
483.42
est: 126.50 (+282.2%)
1,276.22
est: 1,897.00 (-32.7%)
1,846.58
est: 1,966.00 (-6.1%)
1,594.39
est: 2,000.93 (-20.3%)
1,808.07
est: 2,434.10 (-25.7%)
2,152.98
est: 2,182.17 (-1.3%)
2,908.65
est: 2,521.33 (+15.4%)
1,549.21
est: 1,537.00 (+0.8%)
1,797.84
est: 2,210.50 (-18.7%)
2,070.00
1,737.05 – 2,189.19
-6.4% YoY
2,328.00
1,878.01 – 2,538.36
+12.5% YoY
2,604.00
2,503.11 – 2,694.43
+11.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-07 B+ 3/5 1/5 4/5 3/5 1/5 4/5 5/5
2026-05-06 B+ 3/5 1/5 4/5 3/5 1/5 4/5 5/5
2026-05-04 B+ 3/5 1/5 4/5 3/5 1/5 4/5 5/5
2026-04-30 B 3/5 1/5 3/5 3/5 1/5 4/5 5/5
2026-04-29 B 3/5 1/5 3/5 3/5 1/5 4/5 5/5
2026-04-28 B 3/5 1/5 3/5 3/5 1/5 4/5 5/5
2026-04-27 B 3/5 1/5 3/5 3/5 1/5 4/5 5/5
2026-04-24 B 3/5 1/5 3/5 3/5 1/5 4/5 5/5
2026-04-23 B 3/5 1/5 3/5 3/5 1/5 4/5 5/5
2026-04-22 B 3/5 1/5 3/5 3/5 1/5 4/5 5/5
2026-04-21 B 3/5 1/5 3/5 3/5 1/5 4/5 5/5
2026-04-20 B 3/5 1/5 3/5 3/5 1/5 4/5 5/5
2026-04-17 B 3/5 1/5 3/5 3/5 1/5 4/5 5/5
2026-04-16 B 3/5 1/5 3/5 3/5 1/5 4/5 5/5
2026-04-15 B 3/5 1/5 3/5 3/5 1/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
180.20B
OE per share TTM
13,508.51
Owner's Yield
128.78%
Maintenance CapEx ratio
90.87%
Maint CapEx / Avg PPE
21.1%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
459.77M
Shares Outstanding
26.62M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Jae-Seon Kwak Executive Director 848M male
JaeHak Lee Chief Operating Officer
KiJung Kim MD & Secretary male
Kyu-young Go Head of ICT Division male
Seonjae Lee Chief Executive Officer male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits