Wonik Holdings 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 26, 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	2,673,405	194,777	257,411	259,320	380,387	474,124
Market Cap Growth	1143.34%	-24.33%	-0.74%	-31.83%	-19.77%	20.22%
Enterprise Value	3,338,573	772,349	780,063	981,411	844,419	775,233
Last Close Price	35000.00	2550.00	3370.00	3395.00	4980.00	6340.00
PE Ratio	-	-	-	2.55	3.48	6.03
Forward PE	-	2.59	2.59	2.59	2.59	2.59
PS Ratio	3.94	0.30	0.34	0.29	0.57	0.73
PB Ratio	2.08	0.16	0.19	0.20	0.29	0.42
P/TBV Ratio	2.81	0.21	0.25	0.25	0.46	0.63
P/FCF Ratio	-	10.61	2.79	-	21.84	16.81
P/OCF Ratio	34.35	1.92	1.95	-	4.70	4.29
PEG Ratio	-	0.58	0.58	0.58	0.58	0.58
EV/Sales Ratio	4.92	1.20	1.04	1.11	1.26	1.20
EV/EBITDA Ratio	91.49	10.23	8.64	6.34	5.98	6.62
EV/EBIT Ratio	-	28.18	17.04	9.34	9.34	9.07
EV/FCF Ratio	-56.18	42.07	8.44	-	48.48	27.48
Debt / Equity Ratio	0.39	0.39	0.29	0.28	0.25	0.22
Debt / EBITDA Ratio	8.78	6.43	4.36	2.39	2.34	2.19
Debt / FCF Ratio	-	26.44	4.26	-	18.99	9.09
Net Debt / Equity Ratio	0.29	0.27	0.22	0.21	0.13	0.11
Net Debt / EBITDA Ratio	6.49	4.51	3.33	1.81	1.25	1.03
Net Debt / FCF Ratio	-6.25	18.55	3.25	-3.19	10.10	4.29
Asset Turnover	0.35	0.35	0.41	0.47	0.37	0.45
Inventory Turnover	4.64	4.80	4.28	3.66	2.87	4.45
Quick Ratio	0.24	0.35	0.46	0.37	0.51	0.57
Current Ratio	0.50	0.63	0.89	0.79	0.98	1.10
Return on Equity (ROE)	0.22%	-4.72%	-1.37%	7.73%	11.09%	9.31%
Return on Assets (ROA)	0.36%	0.92%	1.56%	3.48%	3.14%	3.72%
Return on Invested Capital (ROIC)	0.10%	1.70%	2.83%	5.39%	5.72%	5.99%
Return on Capital Employed (ROCE)	0.80%	2.10%	3.00%	7.80%	6.30%	6.60%
Earnings Yield	-0.47%	-38.27%	-10.18%	39.26%	28.72%	16.59%
FCF Yield	-2.22%	9.43%	35.90%	-33.88%	4.58%	5.95%
Payout Ratio	-	-	-	2.69%	1.25%	1.31%
Buyback Yield / Dilution	-0.20%	-	-	-	-2.05%	-0.09%

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