NBR Motion Ratios and Metrics

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023
Period Ending	Apr '26 Apr 1, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Market Capitalization	213,292	141,784	43,894	43,894
Market Cap Growth	369.13%	223.01%	-	-
Enterprise Value	239,595	190,415	-	-
Last Close Price	20500.00	13627.20	8921.56	8921.56
PS Ratio	1.69	1.12	0.34	0.65
PB Ratio	3.10	2.06	1.17	-11.02
P/TBV Ratio	3.16	2.10	1.23	-
P/FCF Ratio	7.82	5.20	-	5.09
P/OCF Ratio	6.04	4.01	-	4.12
EV/Sales Ratio	1.90	1.51	-	-
EV/FCF Ratio	8.79	6.98	-	-
Debt / Equity Ratio	0.76	0.76	1.92	-12.08
Debt / EBITDA Ratio	-	-	-	6.03
Debt / FCF Ratio	1.91	1.91	-	5.58
Net Debt / Equity Ratio	0.38	0.38	1.91	-11.90
Net Debt / EBITDA Ratio	-5.58	-5.58	-26.15	5.94
Net Debt / FCF Ratio	0.97	0.97	-8.88	5.50
Asset Turnover	0.59	0.59	0.89	-
Inventory Turnover	4.06	4.06	5.50	-
Quick Ratio	0.61	0.61	0.29	0.19
Current Ratio	0.98	0.98	0.64	0.37
Return on Equity (ROE)	-45.93%	-45.93%	-100.45%	-
Return on Assets (ROA)	-2.81%	-2.81%	-3.55%	-
Return on Capital Employed (ROCE)	-6.90%	-6.90%	-7.20%	77.50%
Earnings Yield	-11.45%	-17.22%	-38.38%	-11.17%
FCF Yield	12.78%	19.23%	-18.38%	19.65%
Buyback Yield / Dilution	-182.18%	-182.18%	-1138.93%	-

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