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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 29, 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	199,778	253,355	213,853	286,954	310,564	484,915
Market Cap Growth	-13.73%	18.47%	-25.47%	-7.60%	-35.95%	5.53%
Enterprise Value	353,118	281,390	203,102	262,951	340,098	229,429
Last Close Price	2200.00	2790.00	2279.17	2958.39	3122.86	4654.41
PE Ratio	7.47	9.68	11.67	6.74	4.64	6.45
PS Ratio	0.54	0.65	0.41	0.39	0.53	1.15
PB Ratio	0.19	0.24	0.20	0.28	0.31	0.51
P/TBV Ratio	0.19	0.24	0.21	0.28	0.31	0.51
P/FCF Ratio	-	-	2.23	-	1.42	-
P/OCF Ratio	-	-	2.23	-	1.42	-
EV/Sales Ratio	0.95	0.73	0.39	0.36	0.59	0.55
EV/EBITDA Ratio	17.16	13.50	8.22	8.16	3.95	2.24
EV/EBIT Ratio	20.47	16.46	9.67	8.77	4.05	2.28
EV/FCF Ratio	-	-	2.12	-	1.56	-
Debt / Equity Ratio	0.25	0.20	0.12	0.13	0.12	0.13
Debt / EBITDA Ratio	12.19	10.15	4.89	4.11	1.43	1.20
Debt / FCF Ratio	-	-	1.26	-	0.56	-
Net Debt / Equity Ratio	0.14	0.02	-0.04	0.01	-0.10	-0.02
Net Debt / EBITDA Ratio	7.10	0.93	-1.70	0.37	-1.17	-0.23
Net Debt / FCF Ratio	-1.12	-0.44	-0.44	-0.15	-0.46	0.26
Asset Turnover	0.26	0.27	0.37	0.52	0.44	0.37
Inventory Turnover	0.52	0.55	0.74	1.03	0.79	0.71
Quick Ratio	0.90	0.98	1.55	0.86	0.90	2.38
Current Ratio	3.50	3.59	6.84	3.69	3.51	9.85
Return on Equity (ROE)	2.52%	2.48%	1.76%	4.16%	6.81%	8.11%
Return on Assets (ROA)	0.78%	0.75%	0.94%	1.31%	3.99%	5.53%
Return on Invested Capital (ROIC)	1.14%	1.20%	1.44%	2.19%	6.65%	8.99%
Return on Capital Employed (ROCE)	1.70%	1.60%	1.80%	2.80%	8.20%	9.20%
Earnings Yield	13.24%	10.33%	8.57%	14.83%	21.55%	15.52%
FCF Yield	-67.58%	-17.48%	44.76%	-26.36%	70.35%	-19.12%
Dividend Yield	3.93%	-	-	2.70%	5.12%	3.22%
Payout Ratio	27.46%	27.76%	39.64%	34.13%	20.36%	22.33%
Buyback Yield / Dilution	1.23%	0.64%	0.08%	-	-	-
Total Shareholder Return	5.41%	0.64%	0.08%	2.70%	5.12%	3.22%