Com2uS Holdings 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	Jul '26 Jul 20, 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	73,995	105,058	222,580	243,584	255,066	1,528,003
Market Cap Growth	-59.93%	-52.80%	-8.62%	-4.50%	-83.31%	544.58%
Enterprise Value	259,760	202,460	350,286	230,834	391,285	1,666,306
Last Close Price	11220.00	15930.00	33750.00	37000.00	38750.00	237500.00
PE Ratio	16.41	9.59	-	-	-	51.67
Forward PE	-	14.97	14.97	14.97	9.99	43.72
PS Ratio	0.80	1.06	1.49	1.59	2.19	10.80
PB Ratio	0.33	0.42	1.05	0.89	0.88	4.07
P/TBV Ratio	0.34	0.43	0.94	0.87	0.88	4.27
P/OCF Ratio	-	-	-	-	-	4630.06
PEG Ratio	-	63.73	63.73	63.73	63.73	63.73
EV/Sales Ratio	2.82	2.04	2.35	1.51	3.37	11.77
EV/EBITDA Ratio	-	-	-	42.44	-	38.89
EV/EBIT Ratio	-	-	-	-	-	44.08
Debt / Equity Ratio	0.93	0.80	0.90	0.66	0.59	0.38
Debt / EBITDA Ratio	-	-	-	33.23	-	3.35
Net Debt / Equity Ratio	0.84	0.72	0.67	0.55	0.51	0.32
Net Debt / EBITDA Ratio	-31.79	-29.67	-17.39	27.81	-71.61	2.80
Net Debt / FCF Ratio	-7.71	-7.42	-14.95	-40.35	-19.25	-197.38
Asset Turnover	0.18	0.19	0.26	0.26	0.20	0.28
Quick Ratio	0.18	0.18	0.28	0.24	0.21	0.22
Current Ratio	0.20	0.20	0.32	0.28	0.24	0.26
Return on Equity (ROE)	14.95%	16.06%	-17.50%	-5.08%	-21.18%	9.10%
Return on Assets (ROA)	-1.10%	-1.06%	-1.41%	-0.02%	-0.82%	4.69%
Return on Invested Capital (ROIC)	-1.81%	-1.94%	-3.30%	-0.05%	-1.63%	7.45%
Return on Capital Employed (ROCE)	-3.20%	-2.70%	-3.90%	0.00%	-1.80%	8.70%
Earnings Yield	6.09%	10.43%	-16.31%	-3.84%	-21.54%	1.93%
FCF Yield	-32.77%	-23.36%	-4.24%	-1.54%	-3.01%	-0.04%
Buyback Yield / Dilution	-0.00%	-0.07%	-0.12%	-0.03%	-1.62%	-0.68%