MiCo Ltd. 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	Apr '26 Apr 7, 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	445,040	421,418	252,599	285,985	230,866	461,126
Market Cap Growth	49.84%	66.83%	-11.67%	23.87%	-49.93%	0.04%
Enterprise Value	1,682,445	1,442,947	721,400	640,370	509,546	653,450
Last Close Price	14130.00	13380.00	8020.00	9080.00	7330.00	14450.00
PE Ratio	15.08	14.29	13.94	-	-	-
PS Ratio	0.46	0.43	0.47	0.75	0.56	1.26
PB Ratio	0.65	0.61	0.47	0.78	0.61	1.24
P/TBV Ratio	7.50	7.10	4.82	4.31	1.78	2.53
P/FCF Ratio	-	-	-	-	8.04	-
P/OCF Ratio	17.92	16.97	2.10	6.87	2.87	5.78
EV/Sales Ratio	1.72	1.48	1.34	1.68	1.23	1.79
EV/EBITDA Ratio	9.71	8.17	5.07	8.22	4.87	6.74
EV/EBIT Ratio	17.61	14.61	7.60	21.35	7.97	9.67
EV/FCF Ratio	-5.66	-	-	-	17.75	-
Debt / Equity Ratio	1.63	1.63	0.98	0.91	0.61	0.60
Debt / EBITDA Ratio	6.35	6.35	3.65	4.27	2.21	2.30
Debt / FCF Ratio	-	-	-	-	8.04	-
Net Debt / Equity Ratio	0.96	0.96	0.51	0.35	0.13	0.05
Net Debt / EBITDA Ratio	3.76	3.76	1.89	1.63	0.47	0.20
Net Debt / FCF Ratio	-2.23	-2.23	-3.25	-21.13	1.72	-0.46
Asset Turnover	0.53	0.53	0.49	0.49	0.57	0.59
Inventory Turnover	6.73	6.73	4.09	4.40	5.87	6.72
Quick Ratio	0.50	0.50	0.41	0.95	1.26	1.34
Current Ratio	1.07	1.07	0.98	1.36	1.52	1.53
Return on Equity (ROE)	12.27%	12.27%	15.60%	7.53%	-8.34%	4.93%
Return on Assets (ROA)	3.38%	3.38%	5.33%	2.40%	5.52%	6.83%
Return on Invested Capital (ROIC)	6.33%	7.32%	12.33%	4.46%	15.65%	5.02%
Return on Capital Employed (ROCE)	7.30%	7.30%	12.10%	5.30%	11.80%	12.70%
Earnings Yield	6.63%	7.00%	7.17%	-9.53%	-23.92%	-3.87%
FCF Yield	-66.76%	-70.50%	-32.80%	-2.10%	12.43%	-9.10%
Payout Ratio	36.34%	36.34%	26.81%	-	-	-
Buyback Yield / Dilution	0.08%	0.08%	-0.03%	0.58%	-2.69%	-0.52%
Total Shareholder Return	0.08%	0.08%	-0.03%	0.58%	-2.69%	-0.52%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.