KOE:461300
i-Scream Media Co. Ltd. · KOE · Technology · KRW · FY for 2025
Figures on this page computed 2026-11-08 09:31 UTC
Last close
n/aKRW
Market data
We are not showing closes for this listing. A line drawn through points we do not hold would look exactly like a listing that did not move.
4.1xP/E
Price / Earnings per Share (diluted)
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- computed
- Computed from the filing for 2025
40.4%ROIC
NOPAT / Invested Capital x 100, where NOPAT = Operating Income x (1 - Tax Rate) and Invested Capital = Equity + Total Debt - Cash
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
25.1%Net margin
Net Income / Revenue x 100
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
28.4%FCF margin
Free Cash Flow / Revenue x 100
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
0.06Debt/equity
Total Debt / Shareholders' Equity
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
n/aDividend yield
We do not hold this figure for this company, so there is nothing to place.
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- computed
What it pays out is the furthest below its sector's middle: 0.34 against 0.60 on the market's range.
Five bars, one line
lens 7 of 9Each against its own average
4 of 5 readExcept where said otherwise: Computed from the filing for 2025
- Sales2.05x
Its own average over 10 years, 95.67B.
- Profit3.27x
Its own average over 10 years, 15.05B.
- Free cash flow3.36x
Its own average over 10 years, 16.55B.
- Debt3.46x
Its own average over 7 years, 3.76B.
- Pricen/a
Its own average over 0 years. Market data
Debt is furthest from its own average, at 3.46 times.
A find tonight
The earnings in its last filed year are 21.8 percent of what the whole company costs, the business including its debt costs 2.33 times the operating profit it filed, and earns 40.4 percent on the capital it has invested.
- Value
- 79
- Cheap
- 88
- Sound
- 70
- Unwatched
- 84
What stands out
- Returns: earns 40.4 percent on the capital it has invested, which is better than 97 percent of the companies we rank in KOSDAQ.
- Safety: has earned money in each of the last 9 filed years, which is better than 80 percent of the companies we rank in KOSDAQ.
- Price: the earnings in its last filed year are 21.8 percent of what the whole company costs, which is better than 97 percent of the companies we rank in KOSDAQ.
What could make it a trap
- The share count grew 5.31 percent in the last filed year, so your slice of it is shrinking.
- Beneish's M is -1.55, above the -1.78 his model treats as worth reading the accruals for.
Why it is cheap
Except where said otherwise: Computed from the filing for 2025
Earnings yield21.8%
Filed net income for the last annual period, over market value
- Source
- computed
- Fiscal year
- 2025
- Taken on
- 2026-11-04
- Reported in
- KRW
- Computed from the FY for 2025
- Market data, 2026-11-04
Free cash flow yield24.6%
Filed operating cash flow less capital expenditure, over market value
- Source
- computed
- Fiscal year
- 2025
- Taken on
- 2026-11-04
- Reported in
- KRW
- Computed from the FY for 2025
- Market data, 2026-11-04
Price to book1.1x
Market value over filed total equity
- Source
- computed
- Fiscal year
- 2025
- Taken on
- 2026-11-04
- Reported in
- KRW
- Computed from the FY for 2025
- Market data, 2026-11-04
EV to EBIT multiple2.3x
Market value plus filed net debt, over filed operating profit
- Source
- computed
- Fiscal year
- 2025
- Taken on
- 2026-11-04
- Reported in
- KRW
- Computed from the FY for 2025
- Market data, 2026-11-04
Cash and equivalents against market value42.2%
Filed cash and equivalents, over market value
- Source
- computed
- Fiscal year
- 2025
- Taken on
- 2026-11-04
- Reported in
- KRW
- Computed from the FY for 2025
- Market data, 2026-11-04
Return on invested capital40.4%Computed from the FY for 2025
- Source
- computed
- Statement
- income
- Fiscal year
- 2025
- Reported in
- KRW
Altman Z-Score4.97Computed from the FY for 2025
- Source
- computed
- Statement
- income
- Fiscal year
- 2025
- Reported in
- KRW
Piotroski F-Score5.00Computed from the FY for 2025
- Source
- computed
- Statement
- income
- Fiscal year
- 2025
- Reported in
- KRW
Earnings quality (Sloan accruals)1.03Computed from the FY for 2025
- Source
- computed
- Statement
- income
- Fiscal year
- 2025
- Reported in
- KRW
Consecutive profitable filed years9Computed from the FY for 2025
- Source
- computed
- Statement
- income
- Fiscal year
- 2025
- Reported in
- KRW
Last close: Market data, 2026-11-04
The filed years, as a table
10Each line is 100 at 2016-12-31, the first year we hold.
| Filed year | Sales | Shares in issue |
|---|---|---|
| 2016-12-31 | 100.0 | 100.0 |
| 2017-12-31 | 107.1 | 100.0 |
| 2018-12-31 | 120.9 | 100.0 |
| 2019-12-31 | 169.8 | 100.0 |
| 2020-12-31 | 207.8 | 100.0 |
| 2021-12-31 | 296.8 | 100.0 |
| 2022-12-31 | 273.7 | 81.9 |
| 2023-12-31 | 323.4 | 82.1 |
| 2024-12-31 | 400.0 | 96.7 |
| 2025-12-31 | 514.9 | 101.8 |
How sales was got
- Source
- computed
- Statement
- income
- Fiscal year
- 2025
- Reported in
- KRW
How shares in issue was got
- Source
- computed
- Statement
- income
- Fiscal year
- 2025
- Reported in
- KRW
Figures behind the shape
Growth
19.9%faster is higher, placed against 4,950 companies as of 2026-11-07
Five-year revenue growth rate19.9%
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- computed
Five-year EPS growth rate48.1%
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- computed
One-year change in net income58.2%
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- computed
Returns on capital
40.4%higher is higher, placed against 5,089 companies as of 2026-11-07
Return on invested capital40.4%
NOPAT / Invested Capital x 100, where NOPAT = Operating Income x (1 - Tax Rate) and Invested Capital = Equity + Total Debt - Cash
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
Return on equity24.1%
Net Income / Shareholders' Equity x 100
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
Return on assets18.2%
Net Income / Total Assets x 100
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
Margins
65.7%wider is higher, placed against 3,412 companies as of 2026-11-07
Gross margin65.7%
Gross Profit / Revenue x 100
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
Operating margin31.5%
Operating Income / Revenue x 100
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
Net margin25.1%
Net Income / Revenue x 100
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
Free cash flow margin28.4%
Free Cash Flow / Revenue x 100
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
Price
4.1xcheaper is higher, placed against 4,362 companies as of 2026-11-07
Price to earnings4.1x
Price / Earnings per Share (diluted)
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- computed
- Computed from the filing for 2025
Price to book1.1x
Price / Book Value per Share, where BVPS = Shareholders' Equity / Diluted Shares
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- computed
- Computed from the filing for 2025
- computed
- Computed from the filing for 2025
EV to EBITDA1.9x
Enterprise Value / EBITDA, where EV = Market Cap + Total Debt - Cash
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- computed
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
Price to sales ratio1.1x
Market Cap / Revenue, where Market Cap = Price x Diluted Shares
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- computed
- Computed from the filing for 2025
- Computed from the filing for 2025
Safety
0.06safer is higher, placed against 3,227 companies as of 2026-11-07
Debt to equity0.06
Total Debt / Shareholders' Equity
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
Current ratio2.60
Current Assets / Current Liabilities
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
Interest coverage420.4x
Operating Income / Interest Expense
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
Altman Z-Score4.86
1.2 x A + 1.4 x B + 3.3 x C + 0.6 x D + 1.0 x E (A=WC/TA, B=RE/TA, C=EBIT/TA, D=MktCap/TL, E=Rev/TA)
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
What it pays out
58.9%more, and better covered, is higher, placed against 1,091 companies as of 2026-11-07
Dividend yieldn/a
We do not hold this figure for this company, so there is nothing to place.
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- computed
Payout ratio58.9%
Common Dividends Paid / Net Income x 100, both from the latest filed fiscal year
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- Computed from the filing for 2025
- Computed from the filing for 2025
- Computed from the filing for 2025
Dividend cover ratio1.9x
- Source
- computed
- Taken on
- 2026-11-08
- Reported in
- KRW
- computed
Share a finding
A link to the finding, not to you: it carries nothing about your account.