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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 35.11M
16x0.51x11.48x2.57% 14.28B
16.1x1.39x17.04x1.23% 10.89B
9.86x0.64x11.05x-.--% 7.12B
21.68x0.95x11.06x0.94% 6.25B
21.66x0.59x10.73x3.25% 4.71B
8.05x0.5x9.71x-.--% 4.09B
12.24x0.31x8.21x1.84% 2.76B
89.93x1.87x8.94x-.--% 2.42B
Average 24.44x 0.85x 11.03x 1.23% 5.84B
Weighted average by Cap. 18.96x 0.82x 12.03x 1.46%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA