The Cube & 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 12, 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	43,816	35,925	84,331	110,087	172,819	67,910
Market Cap Growth	21.22%	-57.40%	-23.40%	-36.30%	154.48%	309.29%
Enterprise Value	51,962	46,074	93,398	106,262	191,736	78,500
Last Close Price	721.00	806.00	2005.00	4080.00	8262.50	4375.00
PS Ratio	1.80	1.47	2.69	3.06	6.98	4.06
PB Ratio	0.66	0.62	1.62	2.58	5.73	3.42
P/TBV Ratio	0.66	0.63	1.67	2.78	5.79	3.46
P/FCF Ratio	29.55	9.79	16.48	-	-	-
P/OCF Ratio	27.39	8.99	14.92	-	-	-
EV/Sales Ratio	2.14	1.89	2.98	2.95	7.74	4.70
EV/EBITDA Ratio	-	14.98	70.53	-	-	-
EV/EBIT Ratio	-	32.72	-	-	-	-
EV/FCF Ratio	35.04	12.55	18.25	-	-	-
Debt / Equity Ratio	0.23	0.25	0.46	0.60	1.33	0.97
Debt / EBITDA Ratio	4.96	4.71	18.09	-	-	-
Debt / FCF Ratio	10.34	3.94	4.68	-	-	-
Net Debt / Equity Ratio	0.12	0.14	0.19	-0.12	0.66	0.75
Net Debt / EBITDA Ratio	2.64	2.65	7.26	0.79	-8.35	-160.83
Net Debt / FCF Ratio	5.49	2.22	1.88	2.22	-1.20	-5.09
Asset Turnover	0.27	0.31	0.41	0.48	0.41	-
Inventory Turnover	4.05	3.81	4.73	5.12	4.47	-
Quick Ratio	0.73	0.64	0.82	1.28	0.63	0.89
Current Ratio	1.50	1.33	1.28	1.72	0.77	1.42
Return on Equity (ROE)	-20.63%	-26.82%	-28.21%	-81.58%	-49.09%	-
Return on Assets (ROA)	0.87%	1.10%	-0.12%	-6.73%	-5.15%	-
Return on Invested Capital (ROIC)	1.72%	2.20%	-0.29%	-18.63%	-11.77%	-9.26%
Return on Capital Employed (ROCE)	1.80%	2.20%	-0.30%	-18.60%	-14.40%	-7.10%
Earnings Yield	-31.82%	-41.14%	-15.81%	-26.97%	-7.10%	-4.46%
FCF Yield	3.38%	10.22%	6.07%	-2.14%	-9.54%	-4.31%
Buyback Yield / Dilution	-20.55%	-37.32%	-22.69%	-42.29%	-13.47%	-43.39%
Total Shareholder Return	-20.55%	-37.32%	-22.69%	-42.29%	-13.47%	-43.39%

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