Unison 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 11, 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	246,523	266,279	127,641	166,213	198,653	342,781
Market Cap Growth	-13.50%	108.62%	-23.21%	-16.33%	-42.05%	-42.25%
Enterprise Value	339,166	350,123	247,472	296,596	304,737	427,538
Last Close Price	950.00	1201.00	694.79	1104.00	1363.22	2361.52
PS Ratio	6.50	6.61	4.96	1.54	0.83	2.29
PB Ratio	2.39	2.52	1.93	2.82	2.96	4.43
P/TBV Ratio	3.44	2.53	1.95	2.86	3.02	4.52
P/OCF Ratio	-	-	-	-	-	110.27
EV/Sales Ratio	8.94	8.70	9.62	2.75	1.27	2.86
EV/EBITDA Ratio	-	-	-	-	46.51	52.94
EV/EBIT Ratio	-	-	-	-	261.22	131.46
Debt / Equity Ratio	1.08	1.06	2.03	2.40	1.63	1.26
Debt / EBITDA Ratio	-	-	-	-	16.69	12.12
Net Debt / Equity Ratio	0.90	0.82	1.86	2.14	1.58	1.23
Net Debt / EBITDA Ratio	-7.10	-7.19	-14.68	-8.91	16.18	11.78
Net Debt / FCF Ratio	-3.81	-3.51	-41.17	-4.80	-17.62	-203.10
Asset Turnover	0.15	0.16	0.10	0.41	0.90	0.57
Inventory Turnover	1.92	2.29	1.60	5.41	5.38	2.24
Quick Ratio	0.15	0.24	0.09	0.28	0.19	0.07
Current Ratio	0.42	0.46	0.25	0.56	0.64	0.50
Return on Equity (ROE)	-26.57%	-24.28%	-36.03%	-41.43%	-18.11%	-1.69%
Return on Assets (ROA)	-4.49%	-4.15%	-3.34%	-4.67%	0.27%	0.77%
Return on Capital Employed (ROCE)	-14.00%	-13.10%	-15.50%	-13.60%	0.80%	3.50%
Earnings Yield	-8.94%	-7.84%	-17.67%	-15.72%	-6.59%	-0.38%
FCF Yield	-9.86%	-9.25%	-2.35%	-15.83%	-3.03%	-0.14%
Buyback Yield / Dilution	-22.72%	-20.28%	-23.57%	-1.58%	-0.44%	-15.35%