DongWon Development 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	284,229	213,853	286,954	310,564	484,915	459,489
Market Cap Growth	42.60%	-25.47%	-7.60%	-35.95%	5.53%	332.48%
Enterprise Value	312,265	203,102	262,951	340,098	229,429	204,003
Last Close Price	3130.00	2279.17	2958.39	3122.86	4654.41	4286.93
PE Ratio	33.27	11.67	6.74	4.64	6.45	3.18
PS Ratio	0.74	0.41	0.39	0.53	1.15	0.73
PB Ratio	0.27	0.20	0.28	0.31	0.51	0.51
P/TBV Ratio	0.27	0.21	0.28	0.31	0.51	0.51
P/FCF Ratio	-	2.23	-	1.42	-	72.63
P/OCF Ratio	-	2.23	-	1.42	-	72.56
EV/Sales Ratio	0.82	0.39	0.36	0.59	0.55	0.32
EV/EBITDA Ratio	22.75	8.22	8.16	3.95	2.24	1.08
EV/EBIT Ratio	32.66	9.67	8.77	4.05	2.28	1.09
EV/FCF Ratio	-11.07	2.12	-	1.56	-	32.24
Debt / Equity Ratio	0.14	0.12	0.13	0.12	0.13	0.00
Debt / EBITDA Ratio	13.97	4.89	4.11	1.43	1.20	0.01
Debt / FCF Ratio	-	1.26	-	0.56	-	0.35
Net Debt / Equity Ratio	0.03	-0.04	0.01	-0.10	-0.02	-0.25
Net Debt / EBITDA Ratio	2.47	-1.70	0.37	-1.17	-0.23	-1.17
Net Debt / FCF Ratio	-0.93	-0.44	-0.15	-0.46	0.26	-35.13
Asset Turnover	0.27	0.37	0.52	0.44	0.37	-
Inventory Turnover	0.56	0.74	1.03	0.79	0.71	-
Quick Ratio	1.01	1.55	0.86	0.90	2.38	2.77
Current Ratio	4.36	6.84	3.69	3.51	9.85	7.12
Return on Equity (ROE)	0.80%	1.76%	4.16%	6.81%	8.11%	-
Return on Assets (ROA)	0.29%	0.94%	1.31%	3.99%	5.53%	-
Return on Invested Capital (ROIC)	0.36%	1.44%	2.19%	6.65%	8.99%	29.58%
Return on Capital Employed (ROCE)	0.60%	1.80%	2.80%	8.20%	9.20%	20.40%
Earnings Yield	3.00%	8.57%	14.83%	21.55%	15.52%	31.43%
FCF Yield	-9.92%	44.76%	-26.36%	70.35%	-19.12%	1.38%
Dividend Yield	2.88%	3.51%	2.70%	5.12%	3.22%	-
Payout Ratio	85.28%	39.64%	34.13%	20.36%	22.33%	10.69%
Buyback Yield / Dilution	0.27%	-	-	-	-	-0.01%
Total Shareholder Return	3.15%	3.51%	2.70%	5.12%	3.22%	-0.01%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.