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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 14, 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	172,051	125,242	92,629	82,027	89,125	99,727
Market Cap Growth	101.79%	35.21%	12.92%	-7.96%	-10.63%	35.11%
Enterprise Value	57,208	29,357	-8,877	14,424	54,769	43,073
Last Close Price	19150.00	13940.00	9832.05	8460.80	8941.73	9757.70
PE Ratio	7.63	5.55	3.40	5.35	5.61	5.04
Forward PE	7.52	5.70	5.70	5.70	5.70	5.70
PS Ratio	2.38	1.73	1.25	1.16	1.08	1.28
PB Ratio	0.68	0.50	0.40	0.40	0.46	0.55
P/TBV Ratio	0.68	0.50	0.40	0.41	0.46	0.55
P/FCF Ratio	12.76	9.29	4.61	7.39	167.93	-
P/OCF Ratio	10.17	7.40	3.72	4.67	3.78	30.46
EV/Sales Ratio	0.79	0.41	-	0.20	0.66	0.55
EV/EBITDA Ratio	2.69	1.38	-	1.15	3.02	2.18
EV/EBIT Ratio	3.18	1.63	-	1.61	3.57	2.51
EV/FCF Ratio	4.24	2.18	-	1.30	103.20	-
Debt / Equity Ratio	0	0	0.00	0.00	0.02	0.02
Debt / EBITDA Ratio	0.00	0.00	0.01	0.01	0.24	0.21
Debt / FCF Ratio	0.01	0.01	0.01	0.01	8.34	-
Net Debt / Equity Ratio	-0.45	-0.45	-0.44	-0.28	-0.22	-0.23
Net Debt / EBITDA Ratio	-5.41	-5.41	-4.51	-4.64	-2.40	-2.15
Net Debt / FCF Ratio	-8.52	-8.52	-5.13	-5.23	-81.99	8.20
Asset Turnover	0.28	0.28	0.32	0.34	0.41	0.43
Inventory Turnover	2.24	2.24	2.33	2.48	2.42	2.44
Quick Ratio	23.26	23.26	11.59	16.50	5.44	4.23
Current Ratio	26.81	26.81	13.58	20.85	7.47	6.24
Return on Equity (ROE)	9.27%	9.27%	12.34%	7.63%	8.35%	11.50%
Return on Assets (ROA)	4.44%	4.44%	5.46%	2.67%	4.70%	5.92%
Return on Invested Capital (ROIC)	10.77%	11.54%	11.44%	5.24%	8.26%	12.08%
Return on Capital Employed (ROCE)	7.00%	7.00%	8.50%	4.30%	7.80%	9.30%
Earnings Yield	13.11%	18.01%	29.41%	18.68%	17.83%	19.84%
FCF Yield	7.84%	10.77%	21.70%	13.53%	0.60%	-5.21%
Dividend Yield	1.57%	-	-	-	2.80%	2.05%
Payout Ratio	11.95%	11.95%	8.24%	14.66%	11.81%	8.52%
Buyback Yield / Dilution	-	-	-	-	-3.81%	-3.97%
Total Shareholder Return	1.57%	-	-	-	-1.01%	-1.92%

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