DAEA TI 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	331,225	213,534	241,371	220,229	404,141	411,256
Market Cap Growth	58.25%	-11.53%	9.60%	-45.51%	-1.73%	10.30%
Enterprise Value	384,600	248,197	288,571	242,651	351,544	374,218
Last Close Price	4700.00	3030.00	3425.00	3125.00	5680.00	5780.00
PE Ratio	16.58	14.51	22.45	26.17	80.28	58.18
PS Ratio	1.97	1.43	2.15	2.09	3.48	3.63
PB Ratio	2.24	1.60	1.98	2.00	3.85	3.93
P/TBV Ratio	2.30	1.64	2.01	2.04	3.92	4.24
P/FCF Ratio	-	5.94	-	-	-	13.22
P/OCF Ratio	-	4.39	-	-	26.99	13.01
EV/Sales Ratio	2.29	1.66	2.57	2.30	3.02	3.30
EV/EBITDA Ratio	28.72	21.35	45.76	18.84	30.41	37.80
EV/EBIT Ratio	39.46	28.45	76.85	24.92	41.19	54.51
EV/FCF Ratio	-19.70	6.90	-	-	-	12.03
Debt / Equity Ratio	0.55	0.53	0.61	0.41	0.17	0.03
Debt / EBITDA Ratio	6.32	6.11	11.75	3.52	1.57	0.36
Debt / FCF Ratio	-	1.97	-	-	-	0.11
Net Debt / Equity Ratio	0.36	0.20	0.51	0.29	-0.39	-0.51
Net Debt / EBITDA Ratio	4.16	2.35	9.85	2.46	-3.54	-5.36
Net Debt / FCF Ratio	-2.75	0.76	-2.29	-0.49	5.50	-1.70
Asset Turnover	0.58	0.55	0.50	0.54	0.64	0.72
Inventory Turnover	16.48	13.62	10.24	14.40	32.84	31.86
Quick Ratio	0.83	0.83	0.87	1.02	1.58	1.74
Current Ratio	1.03	1.01	1.05	1.46	1.74	1.87
Return on Equity (ROE)	14.34%	11.64%	8.94%	8.61%	6.87%	6.46%
Return on Assets (ROA)	2.01%	2.01%	1.04%	3.10%	2.95%	2.71%
Return on Invested Capital (ROIC)	4.76%	5.06%	2.31%	8.77%	10.75%	10.13%
Return on Capital Employed (ROCE)	5.00%	4.90%	2.30%	6.10%	6.60%	6.20%
Earnings Yield	5.97%	6.89%	4.45%	3.82%	1.25%	1.72%
FCF Yield	-5.89%	16.84%	-11.21%	-29.12%	-1.84%	7.56%
Dividend Yield	-	-	-	-	-	0.35%
Payout Ratio	-	0.35%	0.79%	-	32.33%	21.16%
Buyback Yield / Dilution	-0.11%	-	0.25%	0.71%	-	-
Total Shareholder Return	-0.11%	-	0.25%	0.71%	-	0.35%

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