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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 9, 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	31,709	32,601	33,321	55,126	47,045	52,031
Market Cap Growth	-9.60%	-2.16%	-39.55%	17.18%	-9.58%	68.41%
Enterprise Value	19,962	25,447	35,002	58,521	45,255	54,188
Last Close Price	4800.00	4935.00	4748.94	7856.63	6506.73	7196.25
PE Ratio	4.53	5.43	10.12	-	14.48	19.19
PS Ratio	0.89	0.94	0.90	2.02	1.33	1.47
PB Ratio	0.68	0.74	0.85	1.53	1.35	1.64
P/TBV Ratio	0.69	0.74	0.85	1.53	1.35	1.65
P/FCF Ratio	4.02	4.01	6.48	-	11.76	-
P/OCF Ratio	3.82	3.83	5.67	82.93	4.89	11.74
EV/Sales Ratio	0.56	0.73	0.94	2.14	1.28	1.54
EV/EBITDA Ratio	2.23	3.04	6.73	53.26	7.33	10.62
EV/EBIT Ratio	2.94	4.21	13.42	-	15.39	27.07
EV/FCF Ratio	2.53	3.13	6.81	-	11.31	-
Debt / Equity Ratio	0.20	0.21	0.34	0.44	0.47	0.49
Debt / EBITDA Ratio	1.03	1.13	2.59	14.54	2.65	3.02
Debt / FCF Ratio	1.17	1.17	2.62	-	4.10	-
Net Debt / Equity Ratio	-0.25	-0.20	-0.02	0.10	0	0.10
Net Debt / EBITDA Ratio	-1.31	-1.04	-0.15	3.28	0.00	0.60
Net Debt / FCF Ratio	-1.49	-1.07	-0.15	-265.25	0.00	-11.41
Asset Turnover	0.58	0.59	0.64	0.48	0.66	0.73
Inventory Turnover	3.87	4.29	5.36	4.04	4.91	5.97
Quick Ratio	2.52	2.32	1.61	1.24	1.31	1.14
Current Ratio	3.21	3.22	2.12	1.71	1.72	1.57
Return on Equity (ROE)	16.17%	14.37%	8.74%	-7.57%	9.74%	8.90%
Return on Assets (ROA)	6.96%	6.43%	2.81%	-2.34%	3.44%	2.58%
Return on Invested Capital (ROIC)	18.63%	15.88%	6.67%	-5.71%	8.43%	6.11%
Return on Capital Employed (ROCE)	13.10%	12.10%	5.70%	-4.80%	7.30%	5.70%
Earnings Yield	22.08%	18.43%	9.88%	-4.88%	6.91%	5.21%
FCF Yield	24.87%	24.93%	15.43%	-0.03%	8.51%	-0.52%
Buyback Yield / Dilution	-	9.26%	3.62%	2.18%	-	-