i-Components Co., Ltd (KOSDAQ:059100)

The Duckhorn Portfolio 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 8, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	33,691	33,321	55,126	47,045	52,031	30,895
Market Cap Growth	-10.96%	-39.55%	17.18%	-9.58%	68.41%	-18.82%
Enterprise Value	30,824	35,002	58,521	45,255	54,188	32,553
Last Close Price	5100.00	4890.00	8090.00	6700.00	7410.00	4400.00
PE Ratio	8.66	10.12	-	14.48	19.19	77.22
PS Ratio	0.90	0.90	2.02	1.33	1.47	1.06
PB Ratio	0.84	0.85	1.53	1.35	1.64	1.06
P/TBV Ratio	0.84	0.85	1.53	1.35	1.65	1.06
P/FCF Ratio	4.23	6.48	-	11.76	-	16.61
P/OCF Ratio	3.84	5.67	82.93	4.89	11.74	7.66
EV/Sales Ratio	0.82	0.94	2.14	1.28	1.54	1.12
EV/EBITDA Ratio	5.13	6.73	53.26	7.33	10.62	6.34
EV/EBIT Ratio	8.98	13.42	-	15.39	27.07	19.14
EV/FCF Ratio	3.87	6.81	-	11.31	-	17.51
Debt / Equity Ratio	0.33	0.34	0.44	0.47	0.49	0.49
Debt / EBITDA Ratio	2.20	2.59	14.54	2.65	3.02	2.79
Debt / FCF Ratio	1.66	2.62	-	4.10	-	7.71
Asset Turnover	0.64	0.64	0.48	0.66	0.73	0.61
Inventory Turnover	4.43	5.36	4.04	4.91	5.97	5.49
Quick Ratio	1.59	1.61	1.24	1.31	1.14	1.30
Current Ratio	2.20	2.12	1.71	1.72	1.57	1.78
Return on Equity (ROE)	10.21%	8.74%	-7.57%	9.74%	8.90%	1.38%
Return on Assets (ROA)	3.62%	2.81%	-2.34%	3.44%	2.58%	2.21%
Return on Capital (ROIC)	4.08%	3.11%	-2.58%	3.73%	2.76%	2.35%
Return on Capital Employed (ROCE)	7.40%	5.70%	-	7.30%	5.70%	5.10%
Earnings Yield	11.55%	9.88%	-4.88%	6.91%	5.21%	1.29%
FCF Yield	23.65%	15.43%	-0.03%	8.51%	-0.52%	6.02%
Buyback Yield / Dilution	2.54%	3.62%	2.18%	-	-	-

Updated Mar 1, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.