Komelon 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	Mar '26 Mar 11, 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	169,805	92,629	82,027	89,125	99,727	73,814
Market Cap Growth	81.56%	12.92%	-7.96%	-10.63%	35.11%	0.18%
Enterprise Value	73,919	-8,877	14,424	54,769	43,073	-3,222
Last Close Price	18900.00	9832.05	8460.80	8941.73	9757.70	7686.13
PE Ratio	6.42	3.40	5.35	5.61	5.04	6.07
Forward PE	7.17	5.70	5.70	5.70	5.70	5.70
PS Ratio	2.31	1.25	1.16	1.08	1.28	1.19
PB Ratio	0.68	0.40	0.40	0.46	0.55	0.49
P/TBV Ratio	0.69	0.40	0.41	0.46	0.55	0.51
P/FCF Ratio	15.51	4.61	7.39	167.93	-	7.59
P/OCF Ratio	11.06	3.72	4.67	3.78	30.46	6.27
EV/Sales Ratio	1.00	-	0.20	0.66	0.55	-
EV/EBITDA Ratio	3.49	-	1.15	3.02	2.18	-
EV/EBIT Ratio	4.12	-	1.61	3.57	2.51	-
EV/FCF Ratio	6.75	-	1.30	103.20	-	-
Debt / Equity Ratio	0	0.00	0.00	0.02	0.02	0.02
Debt / EBITDA Ratio	0.00	0.01	0.01	0.24	0.21	0.13
Debt / FCF Ratio	0.01	0.01	0.01	8.34	-	0.23
Net Debt / Equity Ratio	-0.40	-0.44	-0.28	-0.22	-0.23	-0.38
Net Debt / EBITDA Ratio	-4.73	-4.51	-4.64	-2.40	-2.15	-3.32
Net Debt / FCF Ratio	-9.14	-5.13	-5.23	-81.99	8.20	-5.82
Asset Turnover	0.30	0.32	0.34	0.41	0.43	0.39
Inventory Turnover	2.53	2.33	2.48	2.42	2.44	2.43
Quick Ratio	22.03	11.59	16.50	5.44	4.23	8.53
Current Ratio	25.42	13.58	20.85	7.47	6.24	10.53
Return on Equity (ROE)	11.17%	12.34%	7.63%	8.35%	11.50%	8.49%
Return on Assets (ROA)	4.57%	5.46%	2.67%	4.70%	5.92%	5.66%
Return on Invested Capital (ROIC)	10.94%	11.44%	5.24%	8.26%	12.08%	13.85%
Return on Capital Employed (ROCE)	7.20%	8.50%	4.30%	7.80%	9.30%	9.30%
Earnings Yield	15.57%	29.41%	18.68%	17.83%	19.84%	16.47%
FCF Yield	6.45%	21.70%	13.53%	0.60%	-5.21%	13.17%
Dividend Yield	1.60%	3.05%	-	2.80%	2.05%	2.60%
Payout Ratio	10.19%	8.24%	14.66%	11.81%	8.52%	14.05%
Buyback Yield / Dilution	0.00%	-	-	-3.81%	-3.97%	3.40%
Total Shareholder Return	1.79%	3.05%	-	-1.01%	-1.92%	6.00%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.