Comunication Weaver 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	Jun '26 Jun 29, 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	49,657	47,371	74,248	55,892	65,238	69,818
Market Cap Growth	-6.70%	-36.20%	32.84%	-14.33%	-6.56%	-25.67%
Enterprise Value	12,851	18,121	52,226	42,753	33,410	41,944
Last Close Price	5430.00	5180.00	7943.33	5892.61	6843.61	7270.73
PE Ratio	13.35	13.65	-	69.98	14.52	9.96
PS Ratio	0.75	0.76	1.59	0.67	0.73	0.81
PB Ratio	0.32	0.30	0.59	0.42	0.50	0.55
P/TBV Ratio	0.32	0.30	0.59	0.43	0.50	0.55
P/FCF Ratio	26.96	16.98	-	3.55	-	-
P/OCF Ratio	17.83	12.92	-	3.45	-	-
EV/Sales Ratio	0.19	0.29	1.12	0.51	0.37	0.49
EV/EBITDA Ratio	9.67	10.89	-	-	19.65	5.46
EV/EBIT Ratio	-	59.17	-	-	109.31	6.61
EV/FCF Ratio	6.98	6.50	-	2.72	-	-
Debt / Equity Ratio	0.08	0.08	0.10	0.10	0.10	0.11
Debt / EBITDA Ratio	9.31	7.43	-	-	7.57	1.86
Debt / FCF Ratio	6.72	4.43	-	0.82	-	-
Net Debt / Equity Ratio	-0.23	-0.22	-0.23	-0.28	-0.18	-0.26
Net Debt / EBITDA Ratio	-27.70	-21.01	4.71	31.39	-14.01	-4.34
Net Debt / FCF Ratio	-19.98	-12.53	2.53	-2.35	1.55	6.21
Asset Turnover	0.40	0.37	0.30	0.50	0.55	0.55
Inventory Turnover	1.12	1.08	0.83	1.47	1.72	2.22
Quick Ratio	2.73	2.77	2.21	1.86	1.78	2.16
Current Ratio	4.87	4.70	4.02	3.18	3.10	3.34
Return on Equity (ROE)	2.65%	2.43%	-3.15%	0.61%	3.46%	5.61%
Return on Assets (ROA)	-0.01%	0.11%	-3.01%	-0.97%	0.12%	2.55%
Return on Invested Capital (ROIC)	-0.02%	0.28%	-7.94%	-0.84%	0.30%	7.17%
Return on Capital Employed (ROCE)	0.00%	0.20%	-6.00%	-2.00%	0.20%	4.90%
Earnings Yield	7.49%	7.33%	-5.49%	1.43%	6.89%	10.04%
FCF Yield	3.71%	5.89%	-15.63%	28.16%	-23.55%	-7.70%
Payout Ratio	7.37%	7.91%	-	58.51%	14.56%	10.66%
Buyback Yield / Dilution	-0.40%	0.12%	2.04%	-	-	-