Subscribe

Incross Co., Ltd. (216050.KQ)

KRW4,880.00 +35.00 (+0.72%)
KR KOE Communication Services Advertising Agencies
Address Kyungdong Pharmaceutical Building, No 1926 8793
Seoul, KR
CEO Yoon-Jeong Son
IPO 2016-10-31
ISIN KR7216050005

Explore sections of this company profile

Description

Incross Co., Ltd., headquartered in Seoul, South Korea, specializes in providing digital advertising solutions and related software. The company operates across three main divisions: Advertising (AD), Media, and Games. Its AD segment focuses on crafting strategic media plans and executing various advertising campaigns. The Media division encompasses platforms such as Dawin, a video advertisement network, and PAS, which serves as a content marketing platform. Furthermore, the Games division is responsible for publishing mobile gaming titles. Incross was established on August 13, 2007.

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
KRW4,880.00 +35.00 (+0.72%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
48.5K
Beta
0.24
Float Shares
7.35M
Free Float %
60.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.57% -4.85% -5.85% -13.38% -6.82% -6.82% -14.44% -53.27% -81.26% -44.95% -44.95%
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
4,880.00
DCF (Unlevered) 34,907.50 +615.3%
DCF (Levered) 43,791.87 +797.4%

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)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.56
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Advertising Agencies: +8.1%
    +3.4% Q1'26: +2.8% (vs Q1'25)
  • EPS growth Advertising Agencies: +38.8%
    +15.8% Q1'26: -19.2% (vs Q1'25)
  • FCF margin FCF growth · Advertising Agencies: +39.2%
    +36.7% Q1'26: +33.9% (vs Q1'25)
  • EBIT margin Advertising Agencies: +7.9%
    +22.8% Q1'26: +14.7% (vs Q1'25)
  • ROIC Advertising Agencies: +6.8%
    Q1'26: -1,769.8% (vs Q1'25)
  • Share dilution Advertising Agencies: +0.0%
    +6.4% Q1'26: +6.4% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Advertising Agencies: -1.31×
    0.30× Q1'26: 0.64× (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 (0.33) × ERP
WACC = 95% × Ke + 5% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 34,670.52 Current price: 4,880.00
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 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
Revenue
31.45B
est: 32.25B (-2.5%)
36.75B
est: 37.88B (-3.0%)
35.77B
est: 37.43B (-4.4%)
34.46B
est: 34.30B (+0.5%)
39.44B
est: 38.83B (+1.6%)
51.80B
est: 51.70B (+0.2%)
53.31B
est: 53.30B (+0.0%)
46.82B
est: 49.00B (-4.5%)
48.82B
est: 52.00B (-6.1%)
50.49B
est: 58.00B (-12.9%)
EBITDA
8.79B
est: 13.15B (-33.2%)
11.33B
est: 15.45B (-26.7%)
11.60B
est: 15.26B (-24.0%)
13.30B
est: 13.99B (-4.9%)
16.19B
est: 15.83B (+2.2%)
28.43B
est: 21.08B (+34.9%)
21.07B
est: 21.73B (-3.1%)
17.65B
est: 19.98B (-11.7%)
15.01B
est: 19.64B (-23.6%)
13.12B
est: 21.90B (-40.1%)
EBIT
8.50B
est: 12.18B (-30.2%)
10.89B
est: 14.31B (-23.9%)
11.11B
est: 14.14B (-21.4%)
12.24B
est: 12.95B (-5.5%)
14.90B
est: 14.67B (+1.6%)
27.19B
est: 19.53B (+39.2%)
19.74B
est: 20.13B (-1.9%)
16.06B
est: 18.51B (-13.2%)
13.32B
est: 18.08B (-26.3%)
11.51B
est: 20.16B (-42.9%)
Net Income
6.33B
est: 6.95B (-9.0%)
8.29B
est: 7.97B (+4.1%)
8.63B
est: 8.41B (+2.6%)
9.31B
est: 8.56B (+8.8%)
12.31B
est: 11.40B (+7.9%)
21.11B
est: 15.98B (+32.1%)
15.41B
est: 14.38B (+7.2%)
12.64B
est: 13.80B (-8.4%)
9.73B
est: 16.49B (-41.0%)
11.99B
est: 19.79B (-39.4%)
SGA
1.08B
est: 3.21B (-66.3%)
901.28M
est: 3.77B (-76.1%)
865.44M
est: 3.73B (-76.8%)
1.03B
est: 3.42B (-69.8%)
5.49B
est: 3.87B (+41.9%)
6.71B
est: 5.15B (+30.2%)
8.18B
est: 5.31B (+54.1%)
1.75B
est: 4.88B (-64.2%)
1.89B
est: 4.08B (-53.8%)
1.68B
est: 4.55B (-63.1%)
EPS
598.78
est: 575.79 (+4.0%)
644.43
est: 659.92 (-2.3%)
659.46
est: 696.53 (-5.3%)
746.19
est: 709.06 (+5.2%)
1,023.60
est: 944.81 (+8.3%)
1,779.49
est: 1,324.26 (+34.4%)
1,280.74
est: 1,191.00 (+7.5%)
1,047.00
est: 1,143.00 (-8.4%)
806.33
est: 1,284.00 (-37.2%)
933.26
est: 1,541.00 (-39.4%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-11 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-08 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-07 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-06 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-04 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-04-30 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-29 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-28 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-27 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-24 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-23 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-22 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-04-21 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-04-20 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-04-17 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-04-16 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
25.92B
OE per share TTM
2,129.34
Owner's Yield
31.14%
Maintenance CapEx ratio
1.74%
Maint CapEx / Avg PPE
10.5%

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.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

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
46.23M
Shares Outstanding
12.07M

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
Jeong-hwan Won Head of Management Support Division male
Yoon-Jeong Son Chief Executive Officer and Representative Director female
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