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.($)
- - - - 35.8M
15.57x0.5x10.43x2.64% 13.96B
15.78x1.32x16.91x1.29% 9.88B
19.84x0.91x10.59x1.06% 5.87B
7.84x0.47x8.16x-.--% 5.56B
18.4x0.59x10.74x3.94% 4.21B
6.46x0.43x8.45x-.--% 3.29B
73.19x1.69x8.03x-.--% 2.12B
9.01x0.26x6.82x2.51% 2.01B
12.32x0.39x8.45x1.86% 1.45B
Average 19.82x 0.73x 9.84x 1.48% 4.84B
Weighted average by Cap. 17.03x 0.76x 11.09x 1.66%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!