Intergis
Intergis Co., Ltd engages in cargo transportation, shipping, transportation-related services, and stevedoring in South Korea, China, Mexico, Brazil, Vietnam, and internationally. The company is involved in the operation of bulk and container piers that provide stevedoring services, inland transportation, transportation of steel products, coal, grains, and other bulk cargoes, and operation of logi… Read more
Intergis (129260) - Net Assets
Latest net assets as of September 2025: ₩300.78 Billion KRW
Based on the latest financial reports, Intergis (129260) has net assets worth ₩300.78 Billion KRW as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (₩485.84 Billion) and total liabilities (₩185.07 Billion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | ₩300.78 Billion |
| % of Total Assets | 61.91% |
| Annual Growth Rate | 2.8% |
| 5-Year Change | 52.73% |
| 10-Year Change | 34.59% |
| Growth Volatility | 10.0 |
Intergis - Net Assets Trend (2011–2024)
This chart illustrates how Intergis's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Intergis (2011–2024)
The table below shows the annual net assets of Intergis from 2011 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | ₩288.92 Billion | +9.51% |
| 2023-12-31 | ₩263.84 Billion | +3.69% |
| 2022-12-31 | ₩254.45 Billion | +22.97% |
| 2021-12-31 | ₩206.92 Billion | +9.38% |
| 2020-12-31 | ₩189.17 Billion | +4.99% |
| 2019-12-31 | ₩180.17 Billion | -19.34% |
| 2018-12-31 | ₩223.36 Billion | -8.02% |
| 2017-12-31 | ₩242.85 Billion | +9.96% |
| 2016-12-31 | ₩220.85 Billion | +2.88% |
| 2015-12-31 | ₩214.67 Billion | +7.65% |
| 2014-12-31 | ₩199.41 Billion | +7.32% |
| 2013-12-31 | ₩185.80 Billion | -5.92% |
| 2012-12-31 | ₩197.49 Billion | -2.07% |
| 2011-12-31 | ₩201.67 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Intergis's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 11243443298000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ₩112.43 Billion | 39.50% |
| Other Components | ₩172.20 Billion | 60.50% |
| Total Equity | ₩284.64 Billion | 100.00% |
Intergis Competitors by Market Cap
The table below lists competitors of Intergis ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Jameson Resources Ltd
AU:JAL
|
$19.66 Million |
|
Sastasundar Ventures Limited
NSE:SASTASUNDR
|
$19.66 Million |
|
Xin Chio Global Co Ltd
TWO:3171
|
$19.67 Million |
|
COLUMBUS ENERGY S.A. ZY 7
F:0Q8
|
$19.68 Million |
|
Aytu BioScience Inc
NASDAQ:AYTU
|
$19.64 Million |
|
Venator Materials PLC
PINK:VNTRF
|
$19.64 Million |
|
Takarék Jelzálogbank Nyrt
F:FH21
|
$19.64 Million |
|
Ogunsen AB Series B
ST:OGUN-B
|
$19.63 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Intergis's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 259,523,921,520 to 284,637,431,580, a change of 25,113,510,060 (9.7%).
- Net income of 14,312,537,270 contributed positively to equity growth.
- Dividend payments of 3,267,169,200 reduced retained earnings.
- Other factors increased equity by 14,068,141,990.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ₩14.31 Billion | +5.03% |
| Dividends Paid | ₩3.27 Billion | -1.15% |
| Other Changes | ₩14.07 Billion | +4.94% |
| Total Change | ₩- | 9.68% |
Book Value vs Market Value Analysis
This analysis compares Intergis's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 0.24x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2017-12-31 | ₩7834.17 | ₩2455.00 | x |
| 2018-12-31 | ₩7173.17 | ₩2455.00 | x |
| 2019-12-31 | ₩6221.24 | ₩2455.00 | x |
| 2020-12-31 | ₩6584.68 | ₩2455.00 | x |
| 2021-12-31 | ₩7245.84 | ₩2455.00 | x |
| 2022-12-31 | ₩8866.91 | ₩2455.00 | x |
| 2023-12-31 | ₩9198.37 | ₩2455.00 | x |
| 2024-12-31 | ₩10088.47 | ₩2455.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Intergis utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 5.03%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 2.04%
- • Asset Turnover: 1.49x
- • Equity Multiplier: 1.65x
- Recent ROE (5.03%) is above the historical average (1.41%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2011 | 7.53% | 3.82% | 1.17x | 1.68x | ₩-4.82 Billion |
| 2013 | -12.06% | -3.89% | 1.14x | 2.71x | ₩-37.26 Billion |
| 2014 | -1.07% | -0.33% | 1.15x | 2.83x | ₩-19.59 Billion |
| 2015 | 6.70% | 2.14% | 1.13x | 2.76x | ₩-6.30 Billion |
| 2016 | 4.01% | 1.70% | 0.91x | 2.61x | ₩-11.81 Billion |
| 2017 | 2.72% | 1.20% | 0.99x | 2.30x | ₩-16.08 Billion |
| 2018 | -6.68% | -2.74% | 1.05x | 2.32x | ₩-33.75 Billion |
| 2019 | -15.29% | -5.61% | 1.14x | 2.39x | ₩-44.39 Billion |
| 2020 | 2.73% | 1.11% | 1.19x | 2.08x | ₩-13.50 Billion |
| 2021 | 7.17% | 2.49% | 1.52x | 1.90x | ₩-5.79 Billion |
| 2022 | 12.32% | 4.28% | 1.66x | 1.73x | ₩5.80 Billion |
| 2023 | 5.16% | 2.19% | 1.43x | 1.65x | ₩-12.56 Billion |
| 2024 | 5.03% | 2.04% | 1.49x | 1.65x | ₩-14.15 Billion |
Industry Comparison
This section compares Intergis's net assets metrics with peer companies in the Integrated Freight & Logistics industry.
Industry Context
- Industry: Integrated Freight & Logistics
- Average net assets among peers: $611,571,195,106
- Average return on equity (ROE) among peers: 17.37%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Intergis (129260) | ₩300.78 Billion | 7.53% | 0.62x | $19.64 Million |
| CJ Korea Express (000120) | $2.78 Trillion | 1.13% | 1.27x | $611.91 Million |
| Hanjin Transportation Co. Ltd. (002320) | $1.52 Trillion | -0.28% | 1.75x | $108.00 Million |
| Dongbang Trans (004140) | $159.17 Billion | 12.88% | 2.96x | $69.11 Million |
| Sebang (004360) | $431.34 Billion | 4.98% | 0.78x | $111.75 Million |
| Sebang Co Ltd (004365) | $750.48 Billion | 5.60% | 0.25x | $70.43 Million |
| KCTC Co. Ltd (009070) | $121.92 Billion | 1.35% | 0.83x | $60.69 Million |
| Hansol Csn (009180) | $40.43 Billion | 139.11% | 1.23x | $33.82 Million |
| Han Express (014130) | $72.11 Billion | 7.96% | 2.70x | $10.83 Million |
| Yoosung T&S Co. Ltd (024800) | $105.18 Billion | 0.99% | 2.13x | $24.84 Million |
| COWELL FASHION Co.Ltd (033290) | $128.42 Billion | 0.00% | 0.86x | $20.14 Million |