NEOWIZ 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 19, 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	174,978	115,410	168,803	174,644	712,158	121,281
Market Cap Growth	57.01%	-31.63%	-3.34%	-75.48%	487.19%	5.62%
Enterprise Value	180,245	124,100	270,685	177,031	641,256	67,357
Last Close Price	28300.00	17402.86	24462.62	23355.06	92746.06	15672.91
PE Ratio	6.80	-	23.21	-	10.95	2.34
Forward PE	-	6.03	6.03	6.03	6.03	6.03
PS Ratio	0.42	0.31	0.46	0.59	2.64	0.42
PB Ratio	0.24	0.17	0.24	0.27	0.95	0.19
P/TBV Ratio	0.75	0.60	1.06	0.75	2.26	0.38
P/FCF Ratio	3.41	4.48	2.99	5.96	25.75	1.81
P/OCF Ratio	3.35	4.24	2.91	5.58	24.65	1.70
EV/Sales Ratio	0.43	0.34	0.74	0.59	2.38	0.23
EV/EBITDA Ratio	2.59	3.25	7.46	6.78	20.29	1.01
EV/EBIT Ratio	3.42	6.11	16.01	25.30	33.09	1.17
EV/FCF Ratio	3.51	4.82	4.79	6.04	23.18	1.01
Debt / Equity Ratio	0.01	0.01	0.03	0.04	0.01	0.00
Debt / EBITDA Ratio	0.05	0.10	0.66	1.04	0.14	0.04
Debt / FCF Ratio	0.07	0.15	0.42	0.93	0.16	0.04
Net Debt / Equity Ratio	-0.51	-0.49	-0.42	-0.42	-0.46	-0.52
Net Debt / EBITDA Ratio	-5.10	-8.71	-8.17	-10.65	-10.94	-4.95
Net Debt / FCF Ratio	-7.29	-12.92	-5.24	-9.49	-12.50	-4.94
Asset Turnover	0.48	0.43	0.43	0.35	0.33	0.43
Quick Ratio	3.33	2.85	2.19	2.46	4.66	5.70
Current Ratio	3.86	3.35	2.63	2.84	5.18	6.27
Return on Equity (ROE)	4.91%	-2.84%	5.51%	-8.71%	14.94%	15.99%
Return on Assets (ROA)	4.07%	1.48%	1.25%	0.52%	1.50%	5.32%
Return on Invested Capital (ROIC)	8.60%	5.42%	4.08%	1.79%	4.46%	17.23%
Return on Capital Employed (ROCE)	7.40%	2.90%	2.30%	1.00%	2.40%	8.50%
Earnings Yield	15.08%	-10.42%	4.31%	-40.31%	9.13%	42.66%
FCF Yield	29.36%	22.32%	33.49%	16.77%	3.88%	55.15%
Dividend Yield	1.72%	1.80%	-	-	-	-
Payout Ratio	7.57%	-	-	-	-	1.94%
Buyback Yield / Dilution	4.41%	5.17%	3.71%	2.41%	2.32%	7.93%
Total Shareholder Return	6.13%	6.97%	3.71%	2.41%	2.32%	7.93%

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