RedcapTour 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 25, 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	198,309	143,632	130,422	156,274	170,630	154,310
Market Cap Growth	35.85%	10.13%	-16.54%	-8.41%	10.58%	19.69%
Enterprise Value	522,092	472,854	481,952	443,295	391,041	367,869
Last Close Price	11860.00	7132.24	6355.33	7330.41	7627.08	6791.57
PE Ratio	7.46	7.09	7.84	7.36	14.11	13.91
Forward PE	-	5.11	5.11	5.11	5.11	5.11
PS Ratio	0.52	0.40	0.39	0.60	0.75	0.67
PB Ratio	0.99	0.67	0.64	0.81	0.96	0.92
P/TBV Ratio	1.01	0.68	0.66	0.87	1.06	1.03
P/FCF Ratio	4.22	1.89	-	-	29.68	-
P/OCF Ratio	4.17	1.88	-	-	27.96	-
EV/Sales Ratio	1.37	1.32	1.43	1.69	1.71	1.60
EV/EBITDA Ratio	2.64	2.42	2.63	2.92	2.88	2.85
EV/EBIT Ratio	10.43	10.85	12.43	12.21	19.10	18.26
EV/FCF Ratio	11.11	6.22	-	-	68.03	-
Debt / Equity Ratio	1.97	1.75	2.11	1.67	1.41	1.41
Debt / EBITDA Ratio	1.99	1.93	2.35	2.12	1.85	1.85
Debt / FCF Ratio	8.38	4.96	-	-	43.65	-
Net Debt / Equity Ratio	1.62	1.41	1.80	1.52	1.27	1.33
Net Debt / EBITDA Ratio	1.64	1.56	2.01	1.93	1.66	1.74
Net Debt / FCF Ratio	6.89	4.01	-5.12	-4.75	39.29	-8.34
Asset Turnover	0.55	0.50	0.50	0.47	0.49	0.53
Inventory Turnover	52.59	14.83	27.35	53.59	134.27	171.21
Quick Ratio	0.35	0.34	0.32	0.26	0.22	0.17
Current Ratio	0.43	0.41	0.38	0.31	0.28	0.23
Return on Equity (ROE)	12.91%	9.64%	8.38%	11.45%	6.98%	6.67%
Return on Assets (ROA)	4.52%	3.78%	3.55%	4.08%	2.71%	2.89%
Return on Invested Capital (ROIC)	7.54%	6.39%	5.91%	6.40%	3.91%	4.24%
Return on Capital Employed (ROCE)	11.60%	10.30%	8.40%	8.80%	6.40%	6.40%
Earnings Yield	13.40%	14.10%	12.76%	13.59%	7.09%	7.19%
FCF Yield	23.70%	52.93%	-55.21%	-39.40%	3.37%	-17.47%
Dividend Yield	18.13%	30.14%	-	-	-	-
Payout Ratio	144.70%	41.29%	44.57%	30.90%	53.45%	44.55%
Buyback Yield / Dilution	0.00%	-0.03%	2.58%	-0.30%	-4.95%	1.07%
Total Shareholder Return	18.13%	30.11%	2.58%	-0.30%	-4.95%	1.07%

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