Intellian Technologies Ratios and Metrics

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 26, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	1,247,655	391,168	761,528	608,718	820,601	380,916
Market Cap Growth	217.26%	-48.63%	25.10%	-25.82%	115.43%	44.92%
Enterprise Value	1,371,482	452,656	776,688	651,423	801,923	402,478
Last Close Price	121000.00	37368.42	72052.96	65317.50	88245.56	47607.24
PE Ratio	-	-	137.65	37.98	136.95	660.30
Forward PE	33.90	20.17	22.56	20.66	76.64	22.03
PS Ratio	4.58	1.52	2.50	2.54	5.95	3.46
PB Ratio	5.05	1.48	2.77	3.41	5.07	4.97
P/TBV Ratio	5.17	1.51	2.84	3.56	5.29	5.38
P/FCF Ratio	-	-	57.74	-	-	-
P/OCF Ratio	-	98.86	25.54	-	-	32.57
PEG Ratio	-	0.40	0.40	0.40	0.40	-
EV/Sales Ratio	5.04	1.76	2.55	2.72	5.81	3.66
EV/EBITDA Ratio	121.26	135.22	26.12	22.90	62.18	31.45
EV/EBIT Ratio	-	-	72.45	42.46	359.61	116.87
EV/FCF Ratio	-38.17	-	58.89	-	-	-
Debt / Equity Ratio	0.63	0.47	0.45	0.64	0.31	0.55
Debt / EBITDA Ratio	13.70	37.28	4.16	3.99	3.93	3.29
Debt / FCF Ratio	-	-	9.38	-	-	-
Net Debt / Equity Ratio	0.50	0.25	0.01	0.47	-0.04	0.35
Net Debt / EBITDA Ratio	10.95	19.61	0.05	2.92	-0.56	2.11
Net Debt / FCF Ratio	-3.45	-10.76	0.10	-1.30	0.19	-10.27
Asset Turnover	0.58	0.58	0.74	0.76	0.67	0.76
Inventory Turnover	1.49	1.87	1.93	1.78	2.14	2.39
Quick Ratio	0.90	1.41	1.87	0.69	1.51	0.84
Current Ratio	1.85	2.46	2.79	1.59	2.30	1.48
Return on Equity (ROE)	-1.40%	-1.12%	2.44%	9.41%	5.02%	0.74%
Return on Assets (ROA)	-1.76%	-2.73%	1.63%	3.03%	0.67%	1.48%
Return on Invested Capital (ROIC)	-3.67%	-6.43%	3.08%	7.03%	1.57%	3.64%
Return on Capital Employed (ROCE)	-3.90%	-5.60%	3.00%	6.50%	1.10%	3.30%
Earnings Yield	-0.28%	-0.77%	0.73%	2.63%	0.73%	0.15%
FCF Yield	-2.88%	-1.56%	1.73%	-10.47%	-4.56%	-0.69%
Dividend Yield	0.17%	0.27%	-	-	-	-
Payout Ratio	-	-	16.17%	5.57%	12.18%	127.09%
Buyback Yield / Dilution	4.29%	-7.98%	-8.24%	-12.20%	-8.79%	5.66%
Total Shareholder Return	4.46%	-7.71%	-8.24%	-12.20%	-8.79%	5.66%

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