Wiable 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 2012
Period Ending	Jun '26 Jun 9, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '12 Dec 31, 2012
Market Capitalization	63,913	64,822	62,095	97,268	112,774	44,561
Market Cap Growth	2.38%	4.39%	-36.16%	-13.75%	153.08%	39.80%
Enterprise Value	87,985	89,758	85,515	113,346	129,938	63,628
Last Close Price	1336.00	1355.00	1250.94	1727.23	1949.07	583.74
PE Ratio	11.13	14.25	20.76	41.56	46.31	4.59
PS Ratio	0.85	0.86	0.78	1.34	1.75	0.33
PB Ratio	0.83	0.83	0.82	1.29	1.49	0.80
P/TBV Ratio	0.91	0.90	0.90	1.39	1.61	0.82
P/FCF Ratio	-	-	43.80	-	35.00	-
P/OCF Ratio	5.01	4.13	3.89	9.14	7.63	0.70
EV/Sales Ratio	1.17	1.19	1.08	1.56	2.02	0.47
EV/EBITDA Ratio	4.32	4.66	4.95	7.04	6.72	2.43
EV/EBIT Ratio	13.65	16.55	22.36	39.30	38.16	6.40
EV/FCF Ratio	-49.45	-	60.31	-	40.33	-
Debt / Equity Ratio	0.37	0.34	0.38	0.33	0.15	1.11
Debt / EBITDA Ratio	1.40	1.36	1.65	1.54	0.60	2.35
Debt / FCF Ratio	-	-	20.08	-	3.61	-
Net Debt / Equity Ratio	0.31	0.25	0.22	0.21	-0.03	0.57
Net Debt / EBITDA Ratio	1.18	1.00	0.99	0.96	-0.13	1.20
Net Debt / FCF Ratio	-13.53	-9.79	12.00	-1.83	-0.76	-1.33
Asset Turnover	0.55	0.54	0.56	0.54	-	0.79
Quick Ratio	0.64	0.71	0.87	0.93	1.16	0.85
Current Ratio	0.88	0.93	0.91	0.96	1.21	0.89
Return on Equity (ROE)	7.38%	5.91%	3.96%	3.10%	-	18.63%
Return on Assets (ROA)	2.97%	2.43%	1.70%	1.35%	-	3.64%
Return on Invested Capital (ROIC)	5.87%	4.95%	3.56%	2.49%	2.99%	11.19%
Return on Capital Employed (ROCE)	7.10%	5.90%	4.20%	3.20%	3.80%	11.80%
Earnings Yield	8.67%	7.02%	4.82%	2.41%	2.16%	21.77%
FCF Yield	-2.78%	-3.03%	2.28%	-8.65%	2.86%	-53.10%
Payout Ratio	43.14%	52.59%	79.96%	102.20%	98.18%	27.25%
Buyback Yield / Dilution	6.16%	-0.75%	0.74%	0.11%	9.39%	0.03%
Total Shareholder Return	9.95%	-0.75%	0.74%	0.11%	9.39%	0.03%