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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '26 Mar 18, 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	471,497	252,599	285,985	230,866	461,126	460,962
Market Cap Growth	58.25%	-11.67%	23.87%	-49.93%	0.04%	159.46%
Enterprise Value	1,493,026	721,400	640,370	509,546	653,450	599,656
Last Close Price	14970.00	8020.00	9080.00	7330.00	14450.00	15026.85
PE Ratio	17.33	13.94	-	-	-	35.56
PS Ratio	0.56	0.47	0.75	0.56	1.26	1.64
PB Ratio	0.88	0.47	0.78	0.61	1.24	1.96
P/TBV Ratio	6.75	4.82	4.31	1.78	2.53	4.20
P/FCF Ratio	-	-	-	8.04	-	76.94
P/OCF Ratio	50.94	2.10	6.87	2.87	5.78	8.62
EV/Sales Ratio	1.77	1.34	1.68	1.23	1.79	2.13
EV/EBITDA Ratio	9.31	5.07	8.22	4.87	6.74	8.53
EV/EBIT Ratio	16.32	7.60	21.35	7.97	9.67	13.69
EV/FCF Ratio	-5.58	-	-	17.75	-	100.09
Debt / Equity Ratio	1.50	0.98	0.91	0.61	0.60	0.87
Debt / EBITDA Ratio	4.82	3.65	4.27	2.21	2.30	2.90
Debt / FCF Ratio	-	-	-	8.04	-	33.99
Net Debt / Equity Ratio	1.12	0.51	0.35	0.13	0.05	0.12
Net Debt / EBITDA Ratio	3.62	1.89	1.63	0.47	0.20	0.40
Net Debt / FCF Ratio	-2.25	-3.25	-21.13	1.72	-0.46	4.72
Asset Turnover	0.64	0.49	0.49	0.57	0.59	0.61
Inventory Turnover	6.25	4.09	4.40	5.87	6.72	6.65
Quick Ratio	0.29	0.61	0.95	1.26	1.34	1.54
Current Ratio	0.98	0.98	1.36	1.52	1.53	1.77
Return on Equity (ROE)	16.37%	15.60%	7.53%	-8.34%	4.93%	13.92%
Return on Assets (ROA)	4.57%	5.33%	2.40%	5.52%	6.83%	5.92%
Return on Invested Capital (ROIC)	8.97%	12.33%	4.46%	15.65%	5.02%	12.76%
Return on Capital Employed (ROCE)	10.20%	12.10%	5.30%	11.80%	12.70%	11.40%
Earnings Yield	6.51%	7.17%	-9.53%	-23.92%	-3.87%	2.81%
FCF Yield	-56.70%	-32.80%	-2.10%	12.43%	-9.10%	1.30%
Payout Ratio	34.92%	26.81%	-	-	-	25.78%
Buyback Yield / Dilution	-0.11%	-	0.58%	-2.69%	-0.52%	0.32%
Total Shareholder Return	-0.11%	-	0.58%	-2.69%	-0.52%	0.32%

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