The LEADCORP 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	Mar '26 Mar 19, 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	93,037	102,891	156,385	188,634	225,491	178,908
Market Cap Growth	-9.58%	-34.21%	-17.10%	-16.35%	26.04%	-3.61%
Enterprise Value	587,387	111,897	196,539	230,976	283,189	179,357
Last Close Price	3635.00	3861.52	5729.56	6395.22	6924.59	5059.68
PE Ratio	6.37	10.67	17.43	5.90	5.61	3.90
PS Ratio	0.25	0.25	0.32	0.30	0.46	0.48
PB Ratio	0.20	0.25	0.37	0.44	0.52	0.43
P/TBV Ratio	0.23	0.25	0.37	0.44	0.53	0.44
P/FCF Ratio	5.88	8.13	0.62	1.29	-	3.05
P/OCF Ratio	5.84	7.84	0.61	1.28	-	3.03
EV/Sales Ratio	1.60	0.27	0.40	0.36	0.57	0.48
EV/EBITDA Ratio	14.07	2.02	6.84	2.37	2.80	1.88
EV/EBIT Ratio	15.37	2.13	7.80	2.46	2.93	1.94
EV/FCF Ratio	37.10	8.84	0.77	1.58	-	3.05
Debt / Equity Ratio	1.24	1.09	1.11	0.19	0.22	0.10
Debt / EBITDA Ratio	12.10	8.20	16.28	0.82	0.94	0.45
Debt / FCF Ratio	35.82	35.97	1.84	0.55	-	0.72
Net Debt / Equity Ratio	1.01	0.95	0.97	0.11	0.15	-0.01
Net Debt / EBITDA Ratio	9.84	7.17	14.20	0.47	0.65	-0.07
Net Debt / FCF Ratio	29.13	31.47	1.61	0.31	-0.49	-0.11
Asset Turnover	0.37	0.46	0.46	0.50	0.40	0.35
Inventory Turnover	50.19	61.52	210.80	302.64	218.97	127.81
Quick Ratio	0.26	0.18	0.22	0.43	0.42	0.94
Current Ratio	1.67	1.84	1.74	0.47	0.49	1.02
Return on Equity (ROE)	3.28%	2.32%	-3.27%	6.11%	9.40%	11.72%
Return on Assets (ROA)	2.71%	3.61%	1.48%	4.59%	4.94%	5.40%
Return on Invested Capital (ROIC)	3.84%	4.93%	3.87%	12.85%	15.47%	17.52%
Return on Capital Employed (ROCE)	7.60%	10.60%	5.30%	8.40%	7.60%	8.90%
Earnings Yield	15.69%	9.37%	5.74%	16.95%	17.82%	25.64%
FCF Yield	17.02%	12.30%	162.49%	77.42%	-59.31%	32.83%
Dividend Yield	2.75%	2.59%	3.49%	12.51%	11.55%	15.81%
Payout Ratio	17.78%	53.08%	177.13%	64.18%	50.94%	22.44%
Buyback Yield / Dilution	0.08%	-	-	-	0.71%	1.43%
Total Shareholder Return	2.84%	2.59%	3.49%	12.51%	12.26%	17.24%

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