Intergroup INTG

Real Estate - Services, Real Estate

$32.85

−0.41%

Market cap: $70.6M
PE: 43.2×; 8y median 29.6×
Forward PE: n/m; not a meaningful number
Price to sales: 1.0×
EV/EBIT: 2.9×
Revenue, 12 months: $74M; +15% on a year ago
Net margin: 2.2%
Free cash flow yield: 1.8%

Intergroup trades at 43.2× trailing earnings, pricier than 83% of the last ten years. Revenue was $74M over the last twelve months, up 15% on a year earlier with a 2% net margin.

Charts

Financials

Income statement for INTG, by quarter
Income statement	Q1 FY24	Q2 FY24	Q3 FY24	Q4 FY24	Q1 FY25	Q2 FY25	Q3 FY25	Q4 FY25	Q1 FY26	Q2 FY26	Q3 FY26	Q4 FY26
	$15.5M−5%	$14.3M+3%	$14.9M+4%	$13.4M+3%	$16.9M+9%	$14.4M+1%	$16.8M+13%	$16.2M+21%	$17.9M+6%	$17.3M+20%	$20.4M+21%	$18.4M+13%
Cost of revenue	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Gross profit	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
SG&A	$755K+8%	$1.9M+94%	$716K−14%	$1M+16%	$860K+14%	$677K−64%	$707K−1%	$686K−33%	$706K−18%	$740K+9%	$675K−5%	$597K−13%
	$1.6M−44%	−$1.3M	$709K−26%	$495K+58%	$3.1M+96%	$853K	$2.4M+232%	$1.3M+165%	$2.7M−13%	$2M+136%	$4.3M+81%	$2.9M+118%
Interest expense	$2.3M+1%	$2.2M+2%	$3.2M+54%	$4.3M+105%	$3.5M+56%	$3.5M+60%	$3.2M−3%	$3.4M−22%	$3.3M−7%	$3.2M−11%	$3.2M+1%	$3.1M−9%
Pre-tax income	−$1.6M+532%	−$2M	−$4.2M+518%	−$4.8M+104%	−$493K−70%	−$3.6M+76%	−$765K−82%	−$2.2M−55%	−$685K+39%	$2M	$849K	$428K
	−$14K−76%	$118K−47%	−$295K+400%	$108K−99%	$359K	$119K+1%	−$15K−95%	$85K−21%	$474K+32%	$1.1M+795%	$254K	$490K+477%
Net income	−$1.2M+525%	−$1.5M	−$3.2M+789%	−$3.9M−52%	−$398K−68%	−$2.7M+78%	−$578K−82%	−$1.6M−57%	−$535K+34%	$1.5M	$457K	$206K
	−$0.56+522%	−$0.69	−$1.44+800%	n/a	−$0.18−68%	−$1.26+83%	−$0.27−81%	n/a	−$0.25+39%	$0.71	$0.21	$0.09
	2.2M−11%	2.2M−11%	2.2M−1%	n/a	2.2M−1%	2.2M−2%	2.2M−2%	n/a	2.2M−1%	2.1M−1%	2.1M−0%	2.3M

Gross profit: 25 periods, Q1 FY11 to Q4 FY19: not printed by the filing, worked out from its own lines.

EPS, diluted: 12 periods, Q4 FY12 to Q4 FY26: quarter's net income to common over its shares, to the cent.

Diluted shares: 4 periods, Q4 FY12 to Q4 FY17: a loss quarter: its basic count, share-days: the 12-month average less the 9-month, weighted by days. 3 periods, Q4 FY13 to Q4 FY26: the earlier year to date counted no dilution: the quarter's basic count plus the later year to date's dilution. 3 periods, Q4 FY14 to Q4 FY21: share-days: the 12-month average less the 9-month, weighted by days. Q3 FY23: a loss quarter: its basic count, printed 3 months.

From each company's 10-Q and 10-K filings, the newest version of each figure. Quarters are as filed (a fourth quarter is the year less its first nine months), fiscal years as the 10-K prints them, restated where a later 10-K restated them, and balance sheet lines as of the period's end. A quarter whose 10-Q isn't filed yet is from the company's results release. Growth is on the same period a year earlier. A dash is a period with no figure for the line: the filing doesn't print it, or it hasn't been read yet.

Peers

Companies in Real Estate - Services nearest Intergroup's size, closest first.

Company	Market cap	PE	Its 10y median PE	P/S	Revenue growth	Net margin
INTGIntergroup	$70.6M	43.2×	29.6×	1.0×	+15%	2.2%
STHOStar	$90.7M	6.2×	7.5×	1.0×	−18%	14.8%
DOUGDouglas Elliman	$144.5M	5.5×	9.9×	0.1×	−3%	2.5%
AOMRAngel Oak Mortgage REIT	$171.1M	9.8×	6.6×	n/m	n/m	n/m
ARLAmerican Realty Investors	$263.3M	31.3×	21.2×	5.2×	+7%	16.4%
ALCOAlico	$275.7M	169×	26.6×	16.2×	−61%	9.0%
TRCTejon Ranch	$444.5M	71.5×	115×	7.8×	+25%	10.6%
GOODGladstone Commercial	$581.4M	46.2×	67.1×	3.4×	+11%	14.5%
Peer median	$263.3M	31.3×	21.2×	4.3×	+2%	12.6%