Switch theme
Sign up to access all valuation multiples
I-Scream Media Co Ltd is an education company with educational content and different content production capabilities. The company's business includes the edutech platform 'Ice Cream S' utilized by elementary school teachers with differentiated and diverse contents, 'Ice Cream Remote Education Training Center', a training institute for teachers to enhance their teaching expertise, 'Ice Cream Mall', which helps teachers conveniently prepare classes and operate classes by the Korean environment, and 'Ice Cream Textbook', an elementary school textbook that combines books and digital contents.
2002
n/a
LTM Revenue n/a
LTM EBITDA n/a
$40.1M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
I-Scream Media has a last 12-month revenue of n/a and a last 12-month EBITDA of n/a.
In the most recent fiscal year, I-Scream Media achieved revenue of $104M and an EBITDA of $30.6M.
I-Scream Media expects next 12-month revenue of XXX and NTM EBITDA of XXX
See I-Scream Media valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $83.8M | $104M | XXX | XXX | XXX |
| Gross Profit | $46.4M | $55.5M | XXX | XXX | XXX |
| Gross Margin | 55% | 54% | XXX | XXX | XXX |
| EBITDA | $28.1M | $30.6M | XXX | XXX | XXX |
| EBITDA Margin | 33% | 29% | XXX | XXX | XXX |
| Net Profit | $14.9M | $20.6M | XXX | XXX | XXX |
| Net Margin | 18% | 20% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, I-Scream Media's stock price is KRW 15750 (or $11).
I-Scream Media has current market cap of KRW 199B (or $135M), and EV of KRW 58.9B (or $40.1M).
See I-Scream Media trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $40.1M | $135M | XXX | XXX | XXX | XXX | n/a |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, I-Scream Media has market cap of $135M and EV of $40.1M.
I-Scream Media's trades at n/a LTM EV/Revenue multiple, and n/a LTM EBITDA.
Analysts estimate I-Scream Media's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for I-Scream Media and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $40.1M | XXX | XXX | XXX |
| EV/Revenue | 0.4x | XXX | XXX | XXX |
| EV/EBITDA | 1.3x | XXX | XXX | XXX |
| P/E | 6.4x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | 3.4x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpI-Scream Media's NTM/LTM revenue growth is n/a
I-Scream Media's revenue per employee for the last fiscal year averaged n/a, while opex per employee averaged n/a for the same period.
Over next 12 months, I-Scream Media's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate I-Scream Media's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for I-Scream Media and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 24% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 29% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 9% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | n/a | XXX | XXX | XXX | XXX |
| Revenue per Employee | n/a | XXX | XXX | XXX | XXX |
| Opex per Employee | n/a | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 13% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 3% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 6% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 38% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Alef Education | XXX | XXX | XXX | XXX | XXX | XXX |
| Emirates Driving Co. | XXX | XXX | XXX | XXX | XXX | XXX |
| 51 Talk | XXX | XXX | XXX | XXX | XXX | XXX |
| Legacy Education | XXX | XXX | XXX | XXX | XXX | XXX |
| 3P Learning | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
I-Scream Media acquired XXX companies to date.
Last acquisition by I-Scream Media was XXXXXXXX, XXXXX XXXXX XXXXXX . I-Scream Media acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was I-Scream Media founded? | I-Scream Media was founded in 2002. |
| Where is I-Scream Media headquartered? | I-Scream Media is headquartered in South Korea. |
| Is I-Scream Media publicy listed? | Yes, I-Scream Media is a public company listed on KRX. |
| What is the stock symbol of I-Scream Media? | I-Scream Media trades under 461300 ticker. |
| When did I-Scream Media go public? | I-Scream Media went public in 2024. |
| Who are competitors of I-Scream Media? | Similar companies to I-Scream Media include e.g. Alef Education, Emirates Driving Co., 51 Talk, Legacy Education. |
| What is the current market cap of I-Scream Media? | I-Scream Media's current market cap is $135M |
| What is the current revenue growth of I-Scream Media? | I-Scream Media revenue growth between 2023 and 2024 was 24%. |
| Is I-Scream Media profitable? | Yes, I-Scream Media is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
