Company Valuation: Inics Corp.

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025
Market Cap 1 84,364 101,872
Change - 20.75%
Enterprise Value (EV) 1 48,126 76,890
Change - 59.77%
P/E 80.6x 412x
PBR 0.68x 0.84x
PEG -0.9x -5.4x
Capitalization / Revenue 0.81x 0.83x
EV / Revenue 0.46x 0.63x
EV / EBITDA 57.3x 30.1x
EV / EBIT -31.3x -76.8x
EV / FCF - -
FCF Yield - -
Dividend per Share 2 - -
Rate of return - -
EPS 2 115.3 27.76
Distribution rate - -
Net sales 1 104,518 122,588
EBITDA 1 839.7 2,556
EBIT 1 -1,535 -1,001
Net income 1 1,015 247
Net Debt 1 -36,238 -24,982
Reference price 2 9,300.00 11,450.00
Nbr of stocks (in thousands) 9,071 8,897
Announcement Date 20/03/25 18/03/26
1KRW in Million2KRW
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 29.41M
27.83x4.27x18.85x-.--% 74.3B
47.86x1.96x19.73x-.--% 56.05B
19.64x2.87x13.12x-.--% 53.52B
16.1x0.49x11.5x2.72% 13.94B
17.33x1.45x18.66x1.17% 10.76B
17.14x0.35x9.32x - 7.83B
8.66x0.43x9.98x0.82% 6.82B
8.58x0.49x8.83x-.--% 5.87B
Average 20.39x 1.54x 13.75x 0.67% 25.46B
Weighted average by Cap. 28.18x 2.67x 16.43x 0.25%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Inics Corp.

Historical PBR trend

Valuation ratios - PBR - Inics Corp.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Inics Corp.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Inics Corp.