ELUON 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 4, 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	63,278	39,358	37,433	47,981	65,561	64,107
Market Cap Growth	46.10%	5.14%	-21.98%	-26.82%	2.27%	70.78%
Enterprise Value	49,866	20,686	1,840	21,851	39,390	40,683
Last Close Price	2320.00	1443.00	1416.00	1815.00	2480.00	2425.00
PE Ratio	-	24.44	6.66	12.87	37.97	35.49
PS Ratio	1.02	0.64	0.55	0.86	1.16	1.14
PB Ratio	1.27	0.77	0.73	1.06	1.57	1.65
P/TBV Ratio	1.35	0.82	0.75	1.10	1.62	1.72
P/FCF Ratio	-	-	4.95	8.87	1524.99	9.24
P/OCF Ratio	-	-	4.81	8.55	734.32	8.85
EV/Sales Ratio	0.80	0.34	0.03	0.39	0.70	0.72
EV/EBITDA Ratio	46.29	8.65	0.51	6.79	21.95	13.13
EV/EBIT Ratio	-	13.44	0.59	8.04	31.59	15.87
EV/FCF Ratio	-21.45	-	0.24	4.04	916.22	5.87
Debt / Equity Ratio	0.20	0.20	0.10	0.12	0.15	0.20
Debt / EBITDA Ratio	9.05	4.16	1.41	1.64	3.56	2.49
Debt / FCF Ratio	-	-	0.68	0.98	148.51	1.11
Net Debt / Equity Ratio	-0.27	-0.41	-0.82	-0.78	-0.70	-0.75
Net Debt / EBITDA Ratio	-12.72	-8.72	-11.60	-10.87	-16.31	-9.39
Net Debt / FCF Ratio	5.89	1.26	-5.56	-6.46	-680.82	-4.20
Asset Turnover	0.82	0.80	0.98	0.87	0.90	0.89
Inventory Turnover	9.47	17.36	19.87	16.42	20.41	42.76
Quick Ratio	1.61	1.88	2.32	2.59	2.06	2.25
Current Ratio	2.10	2.09	2.58	2.76	2.40	2.39
Return on Equity (ROE)	-0.11%	3.14%	11.72%	8.59%	4.23%	5.89%
Return on Assets (ROA)	0.11%	1.26%	2.78%	2.63%	1.24%	2.53%
Return on Invested Capital (ROIC)	-0.06%	6.16%	32.44%	23.96%	11.19%	17.61%
Return on Capital Employed (ROCE)	0.20%	2.70%	5.90%	5.90%	2.90%	6.10%
Earnings Yield	-0.14%	4.09%	15.02%	7.77%	2.63%	2.82%
FCF Yield	-3.67%	-41.92%	20.20%	11.28%	0.07%	10.82%
Buyback Yield / Dilution	0.51%	-2.15%	-0.32%	-	-	-