Homecast 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	Mar '26 Mar 27, 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	69,735	63,602	77,312	107,034	153,349	153,275
Market Cap Growth	5.15%	-17.73%	-27.77%	-30.20%	0.05%	55.48%
Enterprise Value	45,059	14,499	82,294	97,966	112,795	164,926
Last Close Price	2050.00	1851.00	2250.00	3115.00	4420.00	4680.00
PE Ratio	203.35	2719.95	87.89	-	-	6.69
PS Ratio	0.71	0.65	1.26	1.68	2.09	8.98
PB Ratio	0.83	0.75	0.80	1.08	1.61	1.59
P/TBV Ratio	0.86	0.79	1.11	1.55	1.68	1.66
P/FCF Ratio	-	-	4.50	24.35	25.30	-
P/OCF Ratio	-	-	4.48	24.09	19.94	-
EV/Sales Ratio	0.46	0.15	1.34	1.54	1.54	9.66
EV/EBITDA Ratio	-	-	25.50	-	121.53	-
EV/EBIT Ratio	-	-	69.72	-	296.70	-
EV/FCF Ratio	-1.54	-	4.79	22.28	18.61	-
Debt / Equity Ratio	0.01	0.01	0.13	0.10	0.00	0.06
Debt / EBITDA Ratio	-	-	3.91	-	0.43	-
Debt / FCF Ratio	-	-	0.74	2.36	0.07	-
Net Debt / Equity Ratio	-0.29	-0.29	-0.44	-0.22	-0.25	-0.23
Net Debt / EBITDA Ratio	14.03	14.03	-13.06	2.46	-25.52	5.85
Net Debt / FCF Ratio	0.84	0.84	-2.45	-5.02	-3.91	1.28
Asset Turnover	0.93	0.93	0.50	0.56	0.73	0.17
Inventory Turnover	26.35	26.35	6.36	5.67	6.26	1.13
Quick Ratio	10.89	10.89	2.63	2.08	21.80	6.22
Current Ratio	11.51	11.51	3.06	2.54	26.93	7.88
Return on Equity (ROE)	-2.17%	-2.17%	1.97%	-11.76%	-0.76%	2.41%
Return on Assets (ROA)	-1.71%	-1.71%	0.59%	-5.65%	0.24%	-2.68%
Return on Invested Capital (ROIC)	-6.17%	-5.04%	1.79%	-13.68%	0.52%	-6.28%
Return on Capital Employed (ROCE)	-3.40%	-3.40%	1.20%	-10.10%	0.40%	-4.40%
Earnings Yield	0.03%	0.04%	1.14%	-9.29%	-0.47%	14.95%
FCF Yield	-41.95%	-46.00%	22.22%	4.11%	3.95%	-11.24%
Buyback Yield / Dilution	30.88%	30.88%	1.90%	0.60%	-5.74%	-0.18%

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