Chorokbaem Media 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	May '26 May 28, 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	97,678	110,132	131,866	131,866	230,875	666,633
Market Cap Growth	-18.62%	-16.48%	-	-42.88%	-65.37%	152.00%
Enterprise Value	-16,651	7,032	72,200	269,118	330,887	719,803
Last Close Price	4000.00	4510.00	5400.00	5400.00	10650.00	31000.00
PE Ratio	375.55	39.08	-	-	-	-
PS Ratio	0.67	0.64	0.63	0.55	1.20	4.47
PB Ratio	0.34	0.38	0.46	0.39	0.69	1.72
P/TBV Ratio	0.43	0.49	0.68	0.66	1.09	2.68
P/FCF Ratio	7.00	3.28	2.55	2.70	132.36	69.35
P/OCF Ratio	6.05	3.06	2.43	2.66	35.79	59.70
EV/Sales Ratio	-	0.04	0.34	1.12	1.72	4.83
EV/EBITDA Ratio	-	0.35	3.20	13.02	17.85	33.84
EV/EBIT Ratio	-	3.58	-	-	-	244.38
EV/FCF Ratio	-1.19	0.21	1.40	5.52	189.70	74.89
Debt / Equity Ratio	0.13	0.12	0.10	0.09	0.26	0.23
Debt / EBITDA Ratio	2.19	1.78	1.32	1.49	4.74	4.21
Debt / FCF Ratio	2.61	1.06	0.57	0.63	50.34	9.32
Net Debt / Equity Ratio	-0.46	-0.45	-0.29	-0.07	0.04	-0.15
Net Debt / EBITDA Ratio	-7.98	-6.54	-3.62	-1.21	0.64	-2.70
Net Debt / FCF Ratio	-9.50	-3.88	-1.58	-0.51	6.80	-5.97
Asset Turnover	0.37	0.47	0.51	0.51	0.37	0.35
Inventory Turnover	11.23	57.61	11.12	6.43	5.99	7.96
Quick Ratio	2.28	2.27	1.99	0.77	0.94	1.89
Current Ratio	2.50	2.45	2.22	1.24	1.38	2.29
Return on Equity (ROE)	-0.19%	1.07%	-12.25%	-8.25%	-13.96%	-8.20%
Return on Assets (ROA)	-0.10%	0.33%	-3.40%	-0.48%	-0.47%	0.43%
Return on Invested Capital (ROIC)	0.33%	0.91%	-8.62%	-1.10%	-1.14%	1.10%
Return on Capital Employed (ROCE)	-0.20%	0.70%	-7.50%	-1.00%	-1.00%	0.60%
Earnings Yield	0.27%	2.56%	-3.05%	-31.97%	-19.63%	-3.36%
FCF Yield	14.28%	30.46%	39.26%	36.98%	0.76%	1.44%
Buyback Yield / Dilution	-54.30%	-29.12%	-9.89%	3.86%	-42.27%	-59.03%