ELC Co.,Ltd. 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	Mar '26 Mar 26, 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	104,113	83,642	57,379	84,226	61,546	110,662
Market Cap Growth	43.09%	45.77%	-31.87%	36.85%	-44.38%	-44.97%
Enterprise Value	18,147	-7,302	-34,756	-9,055	-59,165	20,740
Last Close Price	8900.00	7150.00	4656.34	6395.32	4304.25	7298.57
PE Ratio	12.61	10.13	-	-	-	44.66
Forward PE	-	6.25	6.25	6.25	6.25	6.25
PS Ratio	2.75	2.21	1.96	5.23	0.45	0.59
PB Ratio	0.60	0.48	0.32	0.46	0.31	0.53
P/TBV Ratio	0.62	0.50	0.33	0.49	0.33	0.56
P/FCF Ratio	-	-	110.32	8.10	-	12.67
P/OCF Ratio	-	-	42.14	7.62	-	11.31
EV/Sales Ratio	0.48	-	-	-	-	0.11
EV/EBITDA Ratio	7.80	-	-	-	-	9.20
EV/FCF Ratio	-1.13	-	-	-	-	2.38
Debt / Equity Ratio	0.00	0.00	0.00	0.03	0.01	0.04
Debt / EBITDA Ratio	0.12	0.12	1.17	-	-	3.93
Debt / FCF Ratio	-	-	0.65	0.60	-	1.02
Net Debt / Equity Ratio	-0.50	-0.50	-0.56	-0.48	-0.58	-0.53
Net Debt / EBITDA Ratio	-36.96	-36.96	-347.26	54.91	38.89	-49.13
Net Debt / FCF Ratio	5.34	5.34	-194.04	-8.54	25.24	-12.69
Asset Turnover	0.20	0.20	0.15	0.07	0.56	0.72
Inventory Turnover	1.24	1.24	1.08	0.57	6.70	8.31
Quick Ratio	12.09	12.09	16.20	8.09	4.98	4.29
Current Ratio	14.41	14.41	18.47	9.27	5.58	4.93
Return on Equity (ROE)	0.18%	0.18%	1.81%	2.59%	-2.84%	1.18%
Return on Assets (ROA)	-0.33%	-0.33%	-1.48%	-2.08%	-2.44%	-1.24%
Return on Invested Capital (ROIC)	-1.17%	-1.19%	-3.31%	-8.14%	-10.42%	-2.31%
Return on Capital Employed (ROCE)	-0.60%	-0.60%	-2.60%	-3.80%	-4.70%	-2.30%
Earnings Yield	7.93%	9.87%	-0.47%	-9.31%	-9.40%	2.24%
FCF Yield	-15.47%	-19.26%	0.91%	12.35%	-7.38%	7.89%
Dividend Yield	3.71%	-	-	4.69%	6.97%	4.11%
Payout Ratio	46.74%	46.74%	-	-	-	295.09%
Buyback Yield / Dilution	-0.66%	-0.66%	2.29%	2.40%	-	-
Total Shareholder Return	3.05%	-0.66%	2.29%	7.09%	6.97%	4.11%

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