Intops Co. Ltd (049070) - Net Assets
Based on the latest financial reports, Intops Co. Ltd (049070) has net assets worth ₩736.35 Billion KRW (≈ $499.02 Million USD) as of September 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (₩857.75 Billion ≈ $581.29 Million USD) and total liabilities (₩121.40 Billion ≈ $82.27 Million USD). 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. Check Intops Co. Ltd liquid asset ratio to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | ₩736.35 Billion |
| % of Total Assets | 85.85% |
| Annual Growth Rate | 10.75% |
| 5-Year Change | 65.27% |
| 10-Year Change | 111.95% |
| Growth Volatility | 9.4 |
Intops Co. Ltd - Net Assets Trend (2004–2024)
This chart illustrates how Intops Co. Ltd's net assets have evolved over time, based on quarterly financial data. Also explore Intops Co. Ltd total assets for the complete picture of this company's asset base.
Annual Net Assets for Intops Co. Ltd (2004–2024)
The table below shows the annual net assets of Intops Co. Ltd from 2004 to 2024. For live valuation and market cap data, see 049070 stock market capitalisation.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | ₩771.78 Billion ≈ $523.03 Million |
+3.11% |
| 2023-12-31 | ₩748.49 Billion ≈ $507.24 Million |
+21.38% |
| 2022-12-31 | ₩616.63 Billion ≈ $417.88 Million |
+15.17% |
| 2021-12-31 | ₩535.42 Billion ≈ $362.85 Million |
+14.66% |
| 2020-12-31 | ₩466.98 Billion ≈ $316.46 Million |
+7.21% |
| 2019-12-31 | ₩435.56 Billion ≈ $295.17 Million |
+8.08% |
| 2018-12-31 | ₩402.98 Billion ≈ $273.09 Million |
+5.48% |
| 2017-12-31 | ₩382.03 Billion ≈ $258.90 Million |
+0.26% |
| 2016-12-31 | ₩381.04 Billion ≈ $258.22 Million |
+4.64% |
| 2015-12-31 | ₩364.13 Billion ≈ $246.77 Million |
-3.57% |
| 2014-12-31 | ₩377.62 Billion ≈ $255.91 Million |
-1.51% |
| 2013-12-31 | ₩383.41 Billion ≈ $259.83 Million |
+15.12% |
| 2012-12-31 | ₩333.04 Billion ≈ $225.70 Million |
+14.61% |
| 2011-12-31 | ₩290.58 Billion ≈ $196.92 Million |
+12.76% |
| 2010-12-31 | ₩257.70 Billion ≈ $174.64 Million |
+5.65% |
| 2009-12-31 | ₩243.93 Billion ≈ $165.30 Million |
+9.15% |
| 2008-12-31 | ₩223.47 Billion ≈ $151.44 Million |
+9.31% |
| 2007-12-31 | ₩204.43 Billion ≈ $138.54 Million |
+19.57% |
| 2006-12-31 | ₩170.98 Billion ≈ $115.87 Million |
+24.91% |
| 2005-12-31 | ₩136.88 Billion ≈ $92.76 Million |
+36.57% |
| 2004-12-31 | ₩100.23 Billion ≈ $67.92 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Intops Co. Ltd'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 712.4% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ₩645.24 Billion | 97.98% |
| Common Stock | ₩8.60 Billion | 1.31% |
| Other Components | ₩4.70 Billion | 0.71% |
| Total Equity | ₩658.54 Billion | 100.00% |
Intops Co. Ltd Competitors by Market Cap
The table below lists competitors of Intops Co. Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Hup Seng Industries Bhd
KLSE:5024
|
$199.85 Million |
|
Seoul Broadcasting System
KO:034120
|
$199.86 Million |
|
GNA Axles Limited
NSE:GNA
|
$199.90 Million |
|
Citizens Community Bancorp Inc
NASDAQ:CZWI
|
$199.99 Million |
|
Speed Tech
TWO:5457
|
$199.79 Million |
|
Inversora Juramento SA
BA:INVJ
|
$199.66 Million |
|
BBMG Corporation
F:9BM
|
$199.60 Million |
|
Terra Metals Ltd
AU:TM1
|
$199.51 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Intops Co. Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 631,549,961,260 to 658,542,301,960, a change of 26,992,340,700 (4.3%).
- Net income of 21,509,419,700 contributed positively to equity growth.
- Dividend payments of 19,209,399,350 reduced retained earnings.
- Share repurchases of 5,576,835,460 reduced equity.
- Other factors increased equity by 30,269,155,810.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ₩21.51 Billion | +3.27% |
| Dividends Paid | ₩19.21 Billion | -2.92% |
| Share Repurchases | ₩5.58 Billion | -0.85% |
| Other Changes | ₩30.27 Billion | +4.6% |
| Total Change | ₩- | 4.27% |
Book Value vs Market Value Analysis
This analysis compares Intops Co. Ltd'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: 0.45x
- 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.
- The price-to-book ratio has decreased from 0.84x to 0.45x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2016-12-31 | ₩22153.28 | ₩18620.00 | x |
| 2017-12-31 | ₩22211.03 | ₩18620.00 | x |
| 2018-12-31 | ₩23429.01 | ₩18620.00 | x |
| 2019-12-31 | ₩25323.05 | ₩18620.00 | x |
| 2020-12-31 | ₩27457.75 | ₩18620.00 | x |
| 2021-12-31 | ₩32445.55 | ₩18620.00 | x |
| 2022-12-31 | ₩38126.71 | ₩18620.00 | x |
| 2023-12-31 | ₩39189.78 | ₩18620.00 | x |
| 2024-12-31 | ₩41400.30 | ₩18620.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Intops Co. Ltd 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): 3.27%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 3.50%
- • Asset Turnover: 0.68x
- • Equity Multiplier: 1.37x
- Recent ROE (3.27%) is below the historical average (10.97%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2004 | 29.11% | 10.66% | 1.99x | 1.37x | ₩19.15 Billion |
| 2005 | 27.31% | 10.99% | 1.62x | 1.53x | ₩23.70 Billion |
| 2006 | 24.11% | 9.84% | 1.84x | 1.33x | ₩24.12 Billion |
| 2007 | 19.38% | 8.18% | 1.75x | 1.36x | ₩19.19 Billion |
| 2008 | 6.54% | 3.40% | 1.22x | 1.57x | ₩-7.73 Billion |
| 2009 | 9.87% | 6.14% | 1.06x | 1.51x | ₩-316.99 Million |
| 2010 | 7.67% | 3.88% | 1.24x | 1.60x | ₩-5.95 Billion |
| 2011 | 9.69% | 4.27% | 1.51x | 1.50x | ₩-881.57 Million |
| 2012 | 13.84% | 4.56% | 1.81x | 1.68x | ₩12.37 Billion |
| 2013 | 10.69% | 3.65% | 2.04x | 1.44x | ₩2.49 Billion |
| 2014 | -3.46% | -1.71% | 1.33x | 1.52x | ₩-46.47 Billion |
| 2015 | 5.15% | 2.83% | 1.25x | 1.45x | ₩-17.68 Billion |
| 2016 | 5.63% | 3.60% | 0.96x | 1.64x | ₩-16.65 Billion |
| 2017 | 4.36% | 2.42% | 1.14x | 1.58x | ₩-21.56 Billion |
| 2018 | 5.61% | 3.16% | 1.12x | 1.58x | ₩-17.69 Billion |
| 2019 | 8.19% | 3.92% | 1.32x | 1.59x | ₩-7.90 Billion |
| 2020 | 8.65% | 5.19% | 1.07x | 1.56x | ₩-6.32 Billion |
| 2021 | 14.04% | 7.15% | 1.28x | 1.53x | ₩21.63 Billion |
| 2022 | 16.28% | 9.01% | 1.28x | 1.41x | ₩38.71 Billion |
| 2023 | 4.38% | 4.79% | 0.67x | 1.36x | ₩-35.49 Billion |
| 2024 | 3.27% | 3.50% | 0.68x | 1.37x | ₩-44.34 Billion |
Industry Comparison
This section compares Intops Co. Ltd's net assets metrics with peer companies in the Consumer Electronics industry.
Industry Context
- Industry: Consumer Electronics
- Average net assets among peers: $68,748,219,596,457
- Average return on equity (ROE) among peers: 10.22%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Intops Co. Ltd (049070) | ₩736.35 Billion | 29.11% | 0.16x | $199.80 Million |
| LG Corp (003550) | $14.68 Trillion | 4.37% | 2.16x | $10.15 Billion |
| LG Corp Preferred (003555) | $20.86 Trillion | 7.03% | 0.16x | $145.50 Million |
| Nam Sung (004270) | $82.77 Billion | -4.24% | 1.48x | $15.98 Million |
| Samsung Electronics Co Ltd (005930) | $354.75 Trillion | 15.43% | 0.26x | $878.16 Billion |
| Samsung Electronics Co Pref (005935) | $214.49 Trillion | 19.28% | 0.41x | $86.82 Billion |
| Anam Electroni (008700) | $133.82 Billion | 4.40% | 0.55x | $78.03 Million |
| LG Display (034220) | $13.46 Trillion | 6.74% | 0.85x | $4.15 Billion |
| Paseco Co. Ltd (037070) | $86.57 Billion | 16.37% | 0.33x | $132.37 Million |
| Winix Inc (044340) | $187.75 Billion | 22.59% | 0.84x | $57.63 Million |
About Intops Co. Ltd
Intops Co., Ltd. manufactures and sells information and communication devices. The company produces components for mobile devices, automotive parts, home appliance parts, medical devices, robots, cosmetic cases, and lifestyle products. It also offers automotive parts; IT devices; mobile phone parts processing; home appliance assembly; and software development. In addition, it engages in the credi… Read more