Aurora World 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	128,193	59,103	72,201	81,805	99,256	96,282
Market Cap Growth	101.72%	-18.14%	-11.74%	-17.58%	3.09%	-31.21%
Enterprise Value	434,303	375,827	361,437	319,695	272,198	203,497
Last Close Price	13590.00	5877.19	6866.03	7534.23	8905.73	8530.60
PE Ratio	7.38	9.38	10.15	11.15	10.47	12.02
Forward PE	-	6.98	6.98	6.98	6.98	6.98
PS Ratio	0.40	0.21	0.31	0.35	0.56	0.68
PB Ratio	0.77	0.39	0.52	0.61	0.78	0.88
P/TBV Ratio	0.82	0.42	0.56	0.67	0.84	0.89
P/FCF Ratio	8.77	-	-	-	-	-
P/OCF Ratio	4.38	2.92	4.48	-	29.26	9.84
EV/Sales Ratio	1.37	1.36	1.55	1.38	1.53	1.44
EV/EBITDA Ratio	7.87	8.88	9.45	11.69	14.58	13.52
EV/EBIT Ratio	10.27	12.14	12.71	17.42	25.66	23.22
EV/FCF Ratio	29.70	-	-	-	-	-
Debt / Equity Ratio	2.03	2.32	2.34	2.04	1.69	1.23
Debt / EBITDA Ratio	6.21	8.41	8.55	10.05	11.57	8.98
Debt / FCF Ratio	22.99	-	-	-	-	-
Net Debt / Equity Ratio	1.83	2.08	2.07	1.72	1.51	1.10
Net Debt / EBITDA Ratio	5.60	7.54	7.55	8.47	10.35	8.04
Net Debt / FCF Ratio	20.75	-60.03	-5.30	-6.96	-3.22	-3.15
Asset Turnover	0.58	0.51	0.47	0.54	0.54	0.54
Inventory Turnover	1.96	1.72	1.46	1.91	2.06	1.75
Quick Ratio	0.27	0.25	0.28	0.40	0.37	0.35
Current Ratio	0.51	0.53	0.57	0.82	0.77	0.78
Return on Equity (ROE)	10.14%	2.84%	4.42%	5.76%	7.97%	7.40%
Return on Assets (ROA)	4.69%	3.56%	3.60%	2.68%	1.99%	2.09%
Return on Invested Capital (ROIC)	5.80%	3.37%	4.67%	4.20%	3.00%	2.82%
Return on Capital Employed (ROCE)	18.50%	12.80%	11.70%	7.10%	4.50%	5.40%
Earnings Yield	13.78%	10.67%	9.85%	8.97%	9.56%	8.32%
FCF Yield	11.41%	-8.99%	-75.44%	-40.69%	-60.36%	-39.95%
Dividend Yield	1.32%	3.06%	-	-	-	-
Payout Ratio	10.07%	23.86%	17.10%	16.77%	10.81%	25.59%
Buyback Yield / Dilution	3.97%	1.81%	0.91%	0.46%	-	-
Total Shareholder Return	5.30%	4.88%	0.91%	0.46%	-	-

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