GaeaSoft 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 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	97,318	117,959	147,626	142,365	276,917	205,501
Market Cap Growth	-12.54%	-20.10%	3.70%	-48.59%	34.75%	235.71%
Enterprise Value	48,743	49,468	91,276	85,404	232,999	201,015
Last Close Price	7220.00	8120.00	9540.00	9200.00	19000.00	14100.00
PE Ratio	6.53	6.61	13.97	-	40.59	26.67
PS Ratio	0.17	0.22	0.29	0.31	0.73	0.79
PB Ratio	0.44	0.54	0.74	0.78	2.61	9.00
P/TBV Ratio	0.80	0.85	1.13	1.20	3.67	10.83
P/FCF Ratio	3.22	3.14	7.98	27.46	51.25	9.09
P/OCF Ratio	3.10	2.77	5.23	9.42	15.68	8.05
EV/Sales Ratio	0.08	0.09	0.18	0.19	0.62	0.78
EV/EBITDA Ratio	1.28	1.11	3.00	7.35	13.09	11.80
EV/EBIT Ratio	2.08	1.71	6.00	-	29.10	20.11
EV/FCF Ratio	1.61	1.32	4.93	16.47	43.12	8.89
Debt / Equity Ratio	0.19	0.19	0.24	0.31	0.70	1.82
Debt / EBITDA Ratio	1.13	0.90	1.60	4.91	4.20	2.45
Debt / FCF Ratio	1.42	1.07	2.62	11.01	13.82	1.84
Asset Turnover	1.86	1.82	1.73	1.75	2.25	3.45
Inventory Turnover	42.03	50.62	43.62	39.13	45.18	45.54
Quick Ratio	2.72	3.26	2.99	2.82	1.70	1.76
Current Ratio	2.93	3.42	3.13	3.12	1.81	1.90
Return on Equity (ROE)	11.05%	13.47%	8.22%	-3.03%	12.40%	60.14%
Return on Assets (ROA)	4.69%	6.02%	3.24%	-0.84%	2.98%	8.32%
Return on Invested Capital (ROIC)	22.92%	33.98%	15.34%	-5.21%	27.98%	87.98%
Return on Capital Employed (ROCE)	9.30%	11.90%	6.50%	-1.50%	5.40%	15.50%
Earnings Yield	16.03%	15.13%	7.16%	-1.80%	2.46%	3.75%
FCF Yield	31.08%	31.90%	12.54%	3.64%	1.95%	11.01%
Buyback Yield / Dilution	4.37%	0.35%	-0.55%	-5.60%	-	-0.44%

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