NEXON Ratios and Metrics

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 19, 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
Market Capitalization	13,945	16,493	12,081	14,041	18,153	15,229
Market Cap Growth	31.91%	36.52%	-13.95%	-22.65%	19.20%	-31.81%
Enterprise Value	9,668	12,890	8,900	10,339	14,226	11,067
Last Close Price	17.30	20.40	13.62	15.64	20.46	16.50
PE Ratio	27.89	32.98	14.58	30.98	25.50	17.36
PS Ratio	5.40	6.39	4.41	5.17	7.23	7.27
PB Ratio	2.41	2.85	1.91	2.41	2.95	2.36
P/TBV Ratio	2.64	3.13	2.09	2.62	3.17	2.56
P/FCF Ratio	15.66	18.52	20.20	17.46	20.09	19.11
P/OCF Ratio	14.94	17.67	19.48	17.00	19.66	18.83
EV/Sales Ratio	3.71	5.00	3.25	3.81	5.67	5.28
EV/EBITDA Ratio	12.76	16.95	9.76	11.44	17.31	14.10
EV/EBIT Ratio	13.91	18.46	10.47	12.19	18.38	15.37
EV/FCF Ratio	10.86	14.48	14.89	12.86	15.74	13.89
Debt / Equity Ratio	0.05	0.05	0.04	0.03	0.03	0.02
Debt / EBITDA Ratio	0.37	0.37	0.27	0.21	0.20	0.15
Debt / FCF Ratio	0.32	0.32	0.41	0.24	0.18	0.15
Net Debt / Equity Ratio	-0.74	-0.74	-0.54	-0.62	-0.63	-0.61
Net Debt / EBITDA Ratio	-5.64	-5.64	-3.78	-4.03	-4.74	-5.06
Net Debt / FCF Ratio	-4.81	-4.81	-5.76	-4.53	-4.31	-4.98
Asset Turnover	0.36	0.36	0.38	0.40	0.35	0.30
Quick Ratio	4.15	4.15	6.41	7.10	7.25	10.36
Current Ratio	4.44	4.44	6.99	7.72	7.72	11.13
Return on Equity (ROE)	8.56%	8.56%	14.06%	8.01%	11.67%	14.44%
Return on Assets (ROA)	6.03%	6.03%	7.34%	7.72%	6.72%	6.38%
Return on Invested Capital (ROIC)	24.65%	22.00%	23.76%	22.66%	24.05%	29.27%
Return on Capital Employed (ROCE)	10.80%	10.80%	12.00%	13.10%	11.40%	10.10%
Earnings Yield	3.59%	3.03%	6.86%	3.23%	3.92%	5.76%
FCF Yield	6.39%	5.40%	4.95%	5.73%	4.98%	5.23%
Dividend Yield	1.46%	1.20%	1.01%	0.41%	0.35%	0.35%
Payout Ratio	26.50%	26.50%	7.63%	12.15%	8.76%	3.87%
Buyback Yield / Dilution	3.60%	3.60%	2.41%	2.74%	2.34%	-0.99%
Total Shareholder Return	5.06%	4.79%	3.42%	3.15%	2.69%	-0.64%

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