Valuation Innox Corporation

Stocks

End-of-day quote Korea S.E. 2026-09-21			5-day change	1st Jan Change
8,120.00 ^KRW	-0.37%		+1.37%	-2.75%

08-14	Innox Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-05	XUP Inc. announced that it has received funding from Gyeonggi Center for Creative Economy and Innovation, Innox Corporation	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	103,788	292,520	203,788	217,751	73,116	78,372
Change	-	181.84%	-30.33%	6.85%	-66.42%	7.19%
Enterprise Value (EV) ¹	123,445	304,355	219,817	192,553	70,371	86,929
Change	-	146.55%	-27.78%	-12.4%	-63.45%	23.53%
P/E	11.1x	5.54x	13.8x	-15.7x	-3.67x	3.49x
PBR	0.81x	1.53x	0.96x	1.13x	0.4x	0.45x
PEG	-	0x	-0.2x	0x	-0.1x	-0x
Capitalization / Revenue	1.91x	3.89x	2.53x	3.53x	1.3x	1.33x
EV / Revenue	2.27x	4.05x	2.73x	3.12x	1.25x	1.47x
EV / EBITDA	11.1x	12.2x	9.76x	29.2x	8.12x	9.42x
EV / EBIT	11.6x	12.5x	10.2x	39.3x	11.1x	13.3x
EV / FCF	15.1x	53.6x	19x	-340x	-19.3x	-9.69x
FCF Yield	6.6%	1.87%	5.27%	-0.29%	-5.17%	-10.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	1,071	5,860	1,597	-1,477	-2,120	2,390
Distribution rate	-	-	-	-	-	-
Net sales ¹	54,361	75,142	80,422	61,697	56,165	59,113
EBITDA ¹	11,076	24,857	22,533	6,594	8,668	9,224
EBIT ¹	10,613	24,308	21,571	4,898	6,324	6,532
Net income ¹	9,377	52,182	14,881	-13,827	-19,897	23,173
Net Debt ¹	19,656	11,835	16,029	-25,198	-2,744	8,558
Reference price ²	11,850.00	32,450.00	22,000.00	23,200.00	7,790.00	8,350.00
Nbr of stocks (in thousands)	8,759	9,014	9,263	9,386	9,386	9,386
Announcement Date	3/18/21	3/15/22	3/21/23	3/20/24	3/18/25	3/18/26

¹KRW in Million²KRW

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INNOX CORPORATION	-	-	-	-	55.06M
SHIMANO INC.	31.66x	2.22x	13.36x	2%	9.86B
MERIDA INDUSTRY CO., LTD.	14.72x	0.95x	10.52x	4.29%	638M
JOY KIE CORPORATION LIMITED	14.16x	-	-	-	379M
DAHON TECH (SHENZHEN) CO., LTD.	7.7x	-	-	-	139M
Average	17.06x	1.59x	11.94x	3.14%	2.21B
Weighted average by Cap.	29.77x	2.15x	13.18x	2.14%