Exicon Co., Ltd. (KOSDAQ:092870)

Heartland Financial USA 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 6, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	130,400	132,526	185,407	91,216	155,451	169,680
Market Cap Growth	-53.88%	-28.52%	103.26%	-41.32%	-8.39%	185.08%
Enterprise Value	100,652	94,700	157,169	72,663	156,056	144,231
Last Close Price	10430.00	10519.76	16957.66	8563.62	14064.85	15264.33
PE Ratio	79.12	-	37.95	6.00	4.57	13.96
PS Ratio	4.94	4.19	2.25	1.00	2.35	2.52
PB Ratio	0.75	0.75	1.27	0.63	1.15	1.68
P/TBV Ratio	0.75	0.75	1.27	0.63	1.18	1.74
P/FCF Ratio	-	-	10.92	-	-	10.89
P/OCF Ratio	-	-	8.75	-	-	9.58
EV/Sales Ratio	3.82	3.00	1.91	0.80	2.36	2.14
EV/EBITDA Ratio	-	-	41.07	6.12	20.53	15.03
EV/EBIT Ratio	-	-	107.31	7.09	24.85	17.47
EV/FCF Ratio	-6.88	-	9.26	-	-	9.26
Debt / Equity Ratio	0.04	0.04	0.06	0.06	0.06	0.04
Debt / EBITDA Ratio	-	-	2.09	0.67	1.05	0.45
Debt / FCF Ratio	-	-	0.47	-	-	0.28
Asset Turnover	0.15	0.18	0.49	0.56	0.49	0.61
Inventory Turnover	1.04	1.24	1.85	2.58	4.17	5.00
Quick Ratio	2.94	4.12	2.04	1.62	1.97	2.66
Current Ratio	4.79	5.95	3.67	3.51	3.51	3.19
Return on Equity (ROE)	0.98%	-0.84%	3.36%	10.86%	28.81%	12.89%
Return on Assets (ROA)	-5.99%	-5.57%	0.55%	3.97%	2.90%	4.66%
Return on Capital (ROIC)	-6.31%	-5.88%	0.60%	4.33%	3.16%	5.15%
Return on Capital Employed (ROCE)	-	-	1.00%	6.80%	4.50%	8.10%
Earnings Yield	1.20%	-1.03%	2.63%	16.68%	21.89%	7.16%
FCF Yield	-11.23%	-13.10%	9.16%	-6.74%	-20.37%	9.18%
Dividend Yield	0.97%	0.95%	-	-	-	-
Payout Ratio	79.88%	-	21.30%	6.74%	1.50%	4.64%
Buyback Yield / Dilution	-15.04%	-9.56%	1.72%	1.57%	-0.05%	-20.84%
Total Shareholder Return	-14.05%	-8.61%	1.72%	1.57%	-0.05%	-20.84%

Updated Mar 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.