FarmStory 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	Apr '26 Apr 27, 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	146,880	126,750	126,418	177,517	181,388	251,067
Market Cap Growth	13.89%	0.26%	-28.79%	-2.13%	-27.75%	96.54%
Enterprise Value	572,444	593,131	632,028	604,497	676,599	590,800
Last Close Price	1328.00	1062.72	1059.93	1456.85	1465.36	1998.71
PE Ratio	4.88	4.21	32.51	17.73	-	49.19
Forward PE	-	6.87	6.87	6.87	6.87	6.87
PS Ratio	0.10	0.09	0.09	0.12	0.13	0.24
PB Ratio	0.43	0.38	0.41	0.70	0.73	0.98
P/TBV Ratio	0.52	0.45	0.49	0.84	0.89	1.24
P/FCF Ratio	2.73	2.36	7.74	-	-	-
P/OCF Ratio	1.90	1.64	4.47	-	-	-
EV/Sales Ratio	0.39	0.41	0.44	0.40	0.47	0.57
EV/EBITDA Ratio	11.90	12.33	11.95	15.58	15.00	16.51
EV/EBIT Ratio	16.37	16.96	15.63	23.03	21.47	22.47
EV/FCF Ratio	10.63	11.02	38.68	-	-	-
Debt / Equity Ratio	1.34	1.34	1.84	1.98	2.23	1.79
Debt / EBITDA Ratio	9.43	9.43	10.71	13.04	12.33	12.75
Debt / FCF Ratio	8.42	8.42	34.66	-	-	-
Net Debt / Equity Ratio	1.09	1.09	1.60	1.70	1.70	1.45
Net Debt / EBITDA Ratio	7.68	7.68	9.31	11.16	9.39	10.33
Net Debt / FCF Ratio	6.86	6.86	30.14	-20.73	-4.57	-5.15
Asset Turnover	1.48	1.48	1.50	1.57	1.57	1.38
Inventory Turnover	6.36	6.36	6.27	6.59	6.52	6.21
Quick Ratio	0.43	0.43	0.38	0.44	0.48	0.47
Current Ratio	0.98	0.98	0.95	0.99	0.99	1.06
Return on Equity (ROE)	9.48%	9.48%	1.83%	3.88%	-2.99%	2.15%
Return on Assets (ROA)	2.22%	2.22%	2.61%	1.71%	2.17%	2.20%
Return on Invested Capital (ROIC)	4.59%	4.44%	5.43%	2.69%	-4.16%	2.13%
Return on Capital Employed (ROCE)	9.30%	9.30%	11.30%	8.70%	11.20%	7.90%
Earnings Yield	20.50%	23.75%	3.08%	5.64%	-3.02%	2.03%
FCF Yield	36.65%	42.47%	12.93%	-11.77%	-51.15%	-28.56%
Dividend Yield	7.45%	-	-	1.72%	1.71%	1.25%
Payout Ratio	9.18%	9.18%	71.10%	27.61%	-	108.35%
Buyback Yield / Dilution	0.37%	0.37%	-0.46%	-	-	0.00%
Total Shareholder Return	7.80%	0.37%	-0.46%	1.72%	1.71%	1.25%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.