Huvitz Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 26, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	96,316	88,546	206,786	108,741	94,776	78,980
Market Cap Growth	20.96%	-57.18%	90.16%	14.73%	20.00%	-16.76%
Enterprise Value	173,142	150,373	252,141	148,182	129,338	122,885
Last Close Price	9100.00	7914.89	18071.39	9618.90	8232.74	6706.62
PE Ratio	52.09	10.17	20.73	6.37	10.54	-
Forward PE	-	5.52	9.38	4.39	16.00	8.24
PS Ratio	0.80	0.75	1.76	1.00	1.00	1.13
PB Ratio	0.79	0.73	1.77	0.99	1.00	0.93
P/TBV Ratio	0.88	0.78	1.92	1.09	1.11	1.04
P/FCF Ratio	-	-	253.50	36.48	5.18	10.00
P/OCF Ratio	33.35	18.02	13.38	12.31	4.15	7.76
EV/Sales Ratio	1.44	1.28	2.14	1.36	1.36	1.75
EV/EBITDA Ratio	10.53	7.99	11.77	6.06	8.87	10.13
EV/EBIT Ratio	18.81	11.28	15.39	7.41	13.37	17.93
EV/FCF Ratio	-65.75	-	309.10	49.71	7.07	15.55
Debt / Equity Ratio	0.66	0.55	0.48	0.41	0.38	0.61
Debt / EBITDA Ratio	5.09	3.56	2.60	1.82	2.50	4.26
Debt / FCF Ratio	-	-	68.41	14.92	1.99	6.54
Net Debt / Equity Ratio	0.58	0.48	0.38	0.33	0.29	0.35
Net Debt / EBITDA Ratio	4.51	3.09	2.07	1.47	1.91	2.44
Net Debt / FCF Ratio	-26.75	-10.80	54.37	12.05	1.53	3.75
Asset Turnover	0.52	0.56	0.62	0.66	0.62	0.46
Inventory Turnover	1.40	1.52	1.73	1.89	2.32	1.75
Quick Ratio	0.49	0.55	0.49	0.51	0.53	0.71
Current Ratio	1.12	1.15	1.15	1.27	1.26	1.22
Return on Equity (ROE)	1.54%	7.02%	10.04%	17.35%	10.13%	-3.38%
Return on Assets (ROA)	2.25%	3.94%	5.41%	7.56%	3.91%	2.79%
Return on Invested Capital (ROIC)	3.22%	7.55%	10.70%	13.64%	8.16%	5.70%
Return on Capital Employed (ROCE)	5.80%	9.30%	12.30%	16.40%	8.70%	6.60%
Earnings Yield	1.98%	9.84%	4.83%	15.70%	9.49%	-3.45%
FCF Yield	-2.73%	-6.08%	0.39%	2.74%	19.30%	10.00%
Dividend Yield	2.20%	2.53%	-	-	-	-
Payout Ratio	114.28%	24.93%	21.27%	12.42%	11.79%	-
Buyback Yield / Dilution	0.06%	-1.05%	-1.54%	-0.02%	2.35%	5.13%
Total Shareholder Return	2.26%	1.47%	-1.54%	-0.02%	2.35%	5.13%

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