Daesung Private Equity 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	2015 - 2019
Period Ending	Dec '25 Dec 9, 2025	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	2015 - 2019
Market Capitalization	85,698	97,740	100,008	113,600	117,800	77,800	Upgrade
Market Cap Growth	6.44%	-2.27%	-11.96%	-3.56%	51.41%	-2.75%	Upgrade
PE Ratio	22.26	7.06	45.91	143.36	15.42	58.68	Upgrade
PS Ratio	8.62	4.87	8.09	8.32	5.38	6.86	Upgrade
PB Ratio	0.88	0.99	1.18	1.91	2.00	1.52	Upgrade
P/FCF Ratio	-	5.21	-	-	30.68	15.53	Upgrade
P/OCF Ratio	-	5.21	-	-	30.66	15.48	Upgrade
Quick Ratio	9.22	6.59	20.85	5.54	5.24	33.37	Upgrade
Current Ratio	9.24	6.59	20.85	5.54	5.25	33.38	Upgrade
Asset Turnover	0.10	0.22	0.17	0.22	0.38	0.22	Upgrade
Return on Equity (ROE)	4.03%	15.07%	3.02%	1.34%	13.87%	2.62%	Upgrade
Return on Assets (ROA)	3.98%	14.82%	2.96%	1.28%	13.35%	2.58%	Upgrade
Earnings Yield	4.49%	14.17%	2.18%	0.70%	6.48%	1.70%	Upgrade
FCF Yield	-	19.20%	-6.21%	-5.35%	3.26%	6.44%	Upgrade
Buyback Yield / Dilution	0.03%	-14.38%	-18.03%	-	-	-	Upgrade

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