NHN KCP 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 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	618,548	562,350	274,531	397,490	518,129	1,167,904
Market Cap Growth	99.71%	104.84%	-30.93%	-23.28%	-55.64%	-27.16%
Enterprise Value	205,709	303,884	52,339	120,550	340,484	923,731
Last Close Price	16400.00	14910.00	6981.67	9977.73	12754.66	28480.04
PE Ratio	13.72	12.41	6.07	11.27	14.84	38.39
Forward PE	13.47	11.75	6.85	10.62	13.16	26.76
PS Ratio	0.50	0.46	0.25	0.41	0.63	1.57
PB Ratio	2.06	1.87	1.03	1.78	2.61	7.17
P/TBV Ratio	2.20	2.00	1.12	1.83	2.71	7.51
P/FCF Ratio	3.16	2.88	-	6.34	14.21	17.63
P/OCF Ratio	3.09	2.81	-	6.27	12.52	17.10
PEG Ratio	0.71	1.06	1.06	1.06	1.06	1.06
EV/Sales Ratio	0.17	0.25	0.05	0.12	0.41	1.24
EV/EBITDA Ratio	3.37	4.96	1.08	2.58	7.01	19.61
EV/EBIT Ratio	3.77	5.56	1.20	2.89	7.80	22.11
EV/FCF Ratio	1.05	1.55	-	1.92	9.34	13.95
Debt / Equity Ratio	0.01	0.01	0.01	0.01	0	0.06
Debt / EBITDA Ratio	0.04	0.04	0.06	0.04	0.00	0.21
Debt / FCF Ratio	0.01	0.01	-	0.03	0.00	0.15
Net Debt / Equity Ratio	-1.39	-1.39	-0.86	-1.33	-1.24	-1.36
Net Debt / EBITDA Ratio	-6.84	-6.84	-4.74	-6.36	-5.09	-4.70
Net Debt / FCF Ratio	-2.14	-2.14	3.63	-4.74	-6.77	-3.34
Asset Turnover	2.01	2.01	2.02	1.96	1.87	1.90
Inventory Turnover	272.84	272.84	206.34	153.32	140.43	221.89
Quick Ratio	1.28	1.28	0.88	1.09	1.07	1.11
Current Ratio	1.64	1.64	1.61	1.46	1.41	1.34
Return on Equity (ROE)	16.18%	16.18%	18.52%	16.68%	19.29%	19.15%
Return on Assets (ROA)	5.56%	5.56%	5.01%	5.27%	6.21%	6.65%
Return on Capital Employed (ROCE)	17.90%	17.90%	16.10%	18.30%	21.70%	25.10%
Earnings Yield	7.33%	8.06%	16.47%	8.88%	6.74%	2.60%
FCF Yield	31.62%	34.78%	-22.99%	15.76%	7.04%	5.67%
Dividend Yield	1.52%	1.68%	1.43%	2.00%	1.57%	-
Payout Ratio	8.53%	8.53%	17.11%	21.92%	-	-
Buyback Yield / Dilution	1.97%	1.97%	-	0.01%	0.92%	-0.10%
Total Shareholder Return	3.47%	3.64%	1.43%	2.01%	2.49%	-0.10%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.