A-Jin Industrial 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 5, 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	121,456	93,323	171,319	91,577	124,173	110,831
Market Cap Growth	20.85%	-45.53%	87.08%	-26.25%	12.04%	16.68%
Enterprise Value	760,288	576,911	411,503	384,271	377,211	358,472
Last Close Price	3130.00	2405.00	4237.33	2211.48	2998.62	2731.56
PE Ratio	7.41	5.01	3.36	3.09	-	-
Forward PE	3.40	2.71	2.71	2.71	2.71	2.71
PS Ratio	0.13	0.12	0.22	0.15	0.26	0.25
PB Ratio	0.37	0.28	0.59	0.38	0.61	0.55
P/TBV Ratio	0.37	0.28	0.59	0.38	0.61	0.56
P/FCF Ratio	-	-	-	2.88	11.20	103.51
P/OCF Ratio	16.18	1.54	1.13	1.00	1.54	3.03
EV/Sales Ratio	0.80	0.74	0.54	0.64	0.79	0.81
EV/EBITDA Ratio	5.44	5.12	2.85	3.78	6.07	4.94
EV/EBIT Ratio	14.58	20.33	5.26	8.90	37.59	18.79
EV/FCF Ratio	-4.55	-	-	12.10	34.03	334.79
Debt / Equity Ratio	2.69	2.10	1.82	1.28	1.41	1.47
Debt / EBITDA Ratio	6.33	6.17	3.68	3.02	4.66	4.09
Debt / FCF Ratio	-	-	-	9.67	26.12	276.73
Net Debt / Equity Ratio	1.94	1.67	1.06	1.02	1.29	1.27
Net Debt / EBITDA Ratio	4.57	4.92	2.14	2.40	4.26	3.52
Net Debt / FCF Ratio	-3.82	-2.95	-5.44	7.70	23.85	238.14
Asset Turnover	0.72	0.68	0.91	0.94	0.79	0.69
Inventory Turnover	10.34	9.06	11.52	11.06	11.12	11.03
Quick Ratio	0.66	0.50	0.90	0.67	0.52	0.49
Current Ratio	0.99	0.88	1.18	1.06	0.86	0.92
Return on Equity (ROE)	5.18%	5.97%	19.21%	13.36%	-0.08%	-0.66%
Return on Assets (ROA)	2.46%	1.54%	5.79%	4.25%	1.03%	1.86%
Return on Invested Capital (ROIC)	2.54%	2.37%	11.45%	8.03%	2.17%	-1.43%
Return on Capital Employed (ROCE)	5.40%	3.30%	11.40%	9.30%	2.40%	4.70%
Earnings Yield	13.49%	19.94%	29.78%	32.41%	-0.14%	-1.19%
FCF Yield	-137.61%	-201.44%	-33.16%	34.67%	8.93%	0.97%
Dividend Yield	3.19%	4.16%	-	-	-	-
Payout Ratio	23.68%	20.85%	-	-	-	-
Buyback Yield / Dilution	0.17%	-	-	-0.27%	-4.78%	-12.70%
Total Shareholder Return	3.33%	4.16%	-	-0.27%	-4.78%	-12.70%

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