Intops Co., Ltd. (KOSDAQ:049070)

Beacon Roofing Supply Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug 7, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	256,666	264,688	434,623	450,509	536,636	512,764
Market Cap Growth	-50.71%	-39.10%	-3.53%	-16.05%	4.66%	131.10%
Enterprise Value	125,862	170,368	263,420	209,723	387,437	388,341
Last Close Price	16210.00	16590.68	26625.04	27133.86	30611.40	28180.02
PE Ratio	20.10	12.31	15.71	4.49	7.14	12.70
Forward PE	11.47	7.56	11.72	6.24	7.29	15.93
PS Ratio	0.43	0.43	0.75	0.41	0.51	0.66
PB Ratio	0.34	0.34	0.58	0.62	0.85	0.92
P/TBV Ratio	0.39	0.40	0.69	0.73	1.01	1.12
P/FCF Ratio	-	-	12.23	3.24	16.01	21.59
P/OCF Ratio	8.33	5.79	8.00	2.72	5.34	11.92
EV/Sales Ratio	0.21	0.28	0.46	0.19	0.37	0.50
EV/EBITDA Ratio	7.62	7.57	7.15	1.29	3.63	4.32
EV/EBIT Ratio	-	45.02	14.41	1.48	4.42	5.98
EV/FCF Ratio	-1.45	-	7.41	1.51	11.56	16.35
Debt / Equity Ratio	0.05	0.04	0.03	0.03	0.04	0.06
Debt / EBITDA Ratio	2.02	1.42	0.50	0.14	0.26	0.34
Debt / FCF Ratio	-	-	0.52	0.16	0.83	1.29
Asset Turnover	0.65	0.70	0.67	1.30	1.36	1.09
Inventory Turnover	15.18	19.87	17.79	22.63	21.62	20.98
Quick Ratio	2.34	2.91	3.92	3.38	2.50	2.36
Current Ratio	2.72	3.31	4.34	3.87	2.88	2.68
Return on Equity (ROE)	1.41%	3.08%	4.63%	17.25%	13.57%	10.16%
Return on Assets (ROA)	-0.14%	0.27%	1.32%	10.48%	7.06%	5.71%
Return on Capital (ROIC)	-0.17%	0.30%	1.50%	12.51%	8.76%	7.03%
Return on Capital Employed (ROCE)	-	0.50%	2.40%	19.00%	13.40%	11.40%
Earnings Yield	5.01%	8.13%	6.37%	22.28%	14.01%	7.87%
FCF Yield	-33.77%	-29.48%	8.18%	30.90%	6.25%	4.63%
Dividend Yield	1.24%	1.21%	0.88%	3.17%	1.54%	0.89%
Payout Ratio	149.44%	89.31%	69.02%	16.21%	12.79%	22.06%
Buyback Yield / Dilution	1.13%	0.84%	1.25%	3.64%	0.56%	0.92%
Total Shareholder Return	2.37%	2.05%	2.14%	6.81%	2.10%	1.81%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.