i-Components 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 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	37,192	33,321	55,126	47,045	52,031	30,895
Market Cap Growth	6.81%	-39.55%	17.18%	-9.58%	68.41%	-18.82%
Enterprise Value	30,038	35,002	58,521	45,255	54,188	32,553
Last Close Price	5630.00	4748.94	7856.63	6506.73	7196.25	4273.08
PE Ratio	5.20	10.12	-	14.48	19.19	77.22
PS Ratio	1.01	0.90	2.02	1.33	1.47	1.06
PB Ratio	0.85	0.85	1.53	1.35	1.64	1.06
P/TBV Ratio	0.85	0.85	1.53	1.35	1.65	1.06
P/FCF Ratio	4.24	6.48	-	11.76	-	16.61
P/OCF Ratio	4.03	5.67	82.93	4.89	11.74	7.66
EV/Sales Ratio	0.82	0.94	2.14	1.28	1.54	1.12
EV/EBITDA Ratio	3.32	6.73	53.26	7.33	10.62	6.34
EV/EBIT Ratio	4.54	13.42	-	15.39	27.07	19.14
EV/FCF Ratio	3.43	6.81	-	11.31	-	17.51
Debt / Equity Ratio	0.22	0.34	0.44	0.47	0.49	0.49
Debt / EBITDA Ratio	1.07	2.59	14.54	2.65	3.02	2.79
Debt / FCF Ratio	1.10	2.62	-	4.10	-	7.71
Net Debt / Equity Ratio	-0.16	-0.02	0.10	0	0.10	0.05
Net Debt / EBITDA Ratio	-0.79	-0.15	3.28	0.00	0.60	0.30
Net Debt / FCF Ratio	-0.82	-0.15	-265.25	0.00	-11.41	0.82
Asset Turnover	0.63	0.64	0.48	0.66	0.73	0.61
Inventory Turnover	4.65	5.36	4.04	4.91	5.97	5.49
Quick Ratio	2.42	1.61	1.24	1.31	1.14	1.30
Current Ratio	3.17	2.12	1.71	1.72	1.57	1.78
Return on Equity (ROE)	17.50%	8.74%	-7.57%	9.74%	8.90%	1.38%
Return on Assets (ROA)	7.05%	2.81%	-2.34%	3.44%	2.58%	2.21%
Return on Capital Employed (ROCE)	13.30%	5.70%	-4.80%	7.30%	5.70%	5.10%
Earnings Yield	19.09%	9.88%	-4.88%	6.91%	5.21%	1.29%
FCF Yield	23.56%	15.43%	-0.03%	8.51%	-0.52%	6.02%
Payout Ratio	13.84%	-	-	-	-	-
Buyback Yield / Dilution	1.57%	3.62%	2.18%	-	-	-

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