Exscientia 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	2016 - 2020
Period Ending	Aug '25 Aug 8, 2025	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	2016 - 2020
Market Capitalization	356,148	207,278	283,137	379,891	341,308	226,154	Upgrade
Market Cap Growth	-3.62%	-26.79%	-25.47%	11.30%	50.92%	-33.51%	Upgrade
Enterprise Value	695,511	650,701	622,541	846,447	727,362	764,982	Upgrade
Last Close Price	30000.00	17110.80	22925.43	30759.49	27344.58	17924.63	Upgrade
PE Ratio	16.74	7.99	5.31	8.11	12.81	-	Upgrade
Forward PE	5.75	3.71	4.62	6.23	10.26	219.01	Upgrade
PS Ratio	0.11	0.06	0.09	0.14	0.15	0.09	Upgrade
PB Ratio	0.87	0.50	0.77	0.94	1.00	0.79	Upgrade
P/TBV Ratio	1.13	0.64	1.40	1.63	2.01	2.21	Upgrade
P/FCF Ratio	3.76	3.23	1.62	4.37	2.75	2.69	Upgrade
P/OCF Ratio	2.51	1.86	1.30	3.07	2.43	1.79	Upgrade
PEG Ratio	-	0.48	0.48	0.48	0.48	0.48	Upgrade
EV/Sales Ratio	0.21	0.20	0.20	0.31	0.32	0.31	Upgrade
EV/EBITDA Ratio	4.14	3.90	3.73	5.44	6.48	12.96	Upgrade
EV/EBIT Ratio	7.69	7.13	6.50	8.68	13.03	-	Upgrade
EV/FCF Ratio	7.34	10.13	3.57	9.73	5.85	9.11	Upgrade
Debt / Equity Ratio	1.17	1.13	1.01	1.29	1.32	1.60	Upgrade
Debt / EBITDA Ratio	2.85	2.81	2.23	3.34	4.02	7.73	Upgrade
Debt / FCF Ratio	5.09	7.31	2.14	5.98	3.64	5.44	Upgrade
Asset Turnover	2.19	2.19	2.15	2.03	1.96	2.15	Upgrade
Inventory Turnover	15.60	16.78	15.65	15.08	16.07	13.70	Upgrade
Quick Ratio	0.57	0.58	0.58	0.60	0.63	0.68	Upgrade
Current Ratio	0.81	0.80	0.80	0.85	0.83	0.98	Upgrade
Return on Equity (ROE)	7.14%	6.98%	15.43%	13.99%	9.89%	-14.78%	Upgrade
Return on Assets (ROA)	3.80%	3.88%	4.19%	4.51%	2.98%	-0.33%	Upgrade
Return on Capital (ROIC)	6.71%	7.01%	7.18%	7.09%	4.54%	-0.50%	Upgrade
Return on Capital Employed (ROCE)	12.00%	12.20%	13.70%	14.20%	9.20%	-	Upgrade
Earnings Yield	7.36%	12.51%	19.24%	12.92%	7.81%	-17.36%	Upgrade
FCF Yield	26.59%	30.99%	61.57%	22.91%	36.40%	37.11%	Upgrade
Dividend Yield	1.50%	2.63%	1.96%	1.14%	1.10%	-	Upgrade
Payout Ratio	26.29%	26.59%	16.48%	18.21%	21.05%	-	Upgrade
Buyback Yield / Dilution	-23.12%	-	-	6.08%	-6.47%	6.13%	Upgrade
Total Shareholder Return	-21.58%	2.63%	1.96%	7.21%	-5.37%	6.13%	Upgrade

Updated Mar 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.