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 3/20/25 3/18/26
1KRW in Million2KRW
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 33.54M
13.31x0.45x9.71x3.12% 11.8B
16.46x1.39x17.12x1.27% 10.85B
8.62x0.48x8.43x-.--% 6.24B
19.72x0.89x10.47x1.05% 5.72B
19.67x0.55x10.13x3.57% 4.28B
7.25x0.45x8.94x-.--% 3.82B
11.63x0.3x7.91x1.89% 2.65B
87.4x1.82x8.64x-.--% 2.28B
Average 23.01x 0.79x 10.17x 1.36% 5.3B
Weighted average by Cap. 17.73x 0.79x 11.15x 1.61%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA