Exicon Co., Ltd. (KOSDAQ:092870)
South Korea · Delayed Price · Currency is KRW 53,100
+4,100 (8.37%)
At close: Oct 1, 2026
Exicon Ratios and Metrics
Market cap in millions KRW. Fiscal year is January - December.
Millions KRW. Fiscal year is Jan - Dec.
Total Valuation
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 687,687 | 189,036 | 132,526 | 185,407 | 91,216 | 155,451 | |
Market Cap Growth | 261.87% | 42.64% | -28.52% | 103.26% | -41.32% | -8.39% |
Enterprise Value | 670,038 | 177,547 | 94,700 | 157,169 | 72,663 | 156,056 |
Last Close Price | 53100.00 | 15071.62 | 10486.09 | 16903.40 | 8536.22 | 14019.85 |
Price Ratios
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
PE Ratio | 32.63 | 21.09 | - | 37.95 | 6.00 | 4.57 |
Forward PE | 24.60 | 18.11 | 5.61 | 5.61 | 5.71 | 8.93 |
PS Ratio | 7.03 | 2.86 | 4.19 | 2.25 | 1.00 | 2.35 |
PB Ratio | 3.39 | 0.97 | 0.75 | 1.27 | 0.63 | 1.15 |
P/TBV Ratio | 3.42 | 0.98 | 0.75 | 1.27 | 0.63 | 1.18 |
P/FCF Ratio | - | - | - | 10.92 | - | - |
P/OCF Ratio | - | - | - | 8.75 | - | - |
EV Ratios
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
EV/Sales Ratio | 6.85 | 2.69 | 3.00 | 1.91 | 0.80 | 2.36 |
EV/EBITDA Ratio | 34.53 | 57.16 | - | 41.07 | 6.12 | 20.53 |
EV/EBIT Ratio | 41.48 | 2215.91 | - | 107.31 | 7.09 | 24.85 |
EV/FCF Ratio | - | - | - | 9.26 | - | - |
Financial Efficiency
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Debt / Equity Ratio | 0.12 | 0.09 | 0.04 | 0.06 | 0.06 | 0.06 |
Debt / EBITDA Ratio | 1.65 | 5.35 | - | 2.09 | 0.67 | 1.05 |
Debt / FCF Ratio | - | - | - | 0.47 | - | - |
Net Debt / Equity Ratio | -0.09 | -0.15 | -0.18 | -0.15 | -0.07 | -0.04 |
Net Debt / EBITDA Ratio | -1.25 | -9.40 | 2.42 | -5.63 | -0.85 | -0.73 |
Net Debt / FCF Ratio | 3.24 | 4.30 | 1.84 | -1.27 | 1.65 | 0.18 |
Asset Turnover | 0.44 | 0.32 | 0.18 | 0.49 | 0.56 | 0.49 |
Inventory Turnover | 1.68 | 2.03 | 1.24 | 1.85 | 2.58 | 4.17 |
Quick Ratio | 1.19 | 1.97 | 4.12 | 2.04 | 1.62 | 1.97 |
Current Ratio | 2.26 | 3.20 | 5.95 | 3.67 | 3.51 | 3.51 |
Return on Equity (ROE) | 11.08% | 4.81% | -0.84% | 3.36% | 10.86% | 28.81% |
Return on Assets (ROA) | 3.06% | 0.02% | -5.57% | 0.55% | 3.97% | 2.90% |
Return on Invested Capital (ROIC) | 6.03% | 0.05% | -11.81% | 1.13% | 7.27% | 5.41% |
Return on Capital Employed (ROCE) | 5.30% | 0.00% | -8.80% | 1.00% | 6.80% | 4.50% |
Yields
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Earnings Yield | 3.02% | 4.74% | -1.03% | 2.63% | 16.68% | 21.89% |
FCF Yield | -0.79% | -3.59% | -13.10% | 9.16% | -6.74% | -20.37% |
Payout Ratio | 6.24% | 13.95% | - | 21.30% | 6.74% | 1.50% |
Buyback Yield / Dilution | -2.76% | -10.74% | -9.80% | 1.72% | 1.57% | -0.05% |