Multicampus 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 19, 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	176,914	177,211	202,103	209,215	273,817	202,029
Market Cap Growth	4.74%	-12.32%	-3.40%	-23.59%	35.53%	-1.01%
Enterprise Value	47,334	76,097	135,059	167,091	253,323	200,390
Last Close Price	29850.00	28691.47	30450.12	30002.56	38379.42	28127.72
PE Ratio	6.50	5.70	6.41	6.91	13.44	20.28
Forward PE	-	11.57	11.57	11.57	11.57	11.57
PS Ratio	0.53	0.50	0.56	0.59	0.89	0.78
PB Ratio	0.78	0.80	1.02	1.21	1.96	1.68
P/TBV Ratio	0.94	0.91	1.17	1.40	2.33	2.67
P/FCF Ratio	3.84	3.86	3.46	4.16	6.07	7.39
P/OCF Ratio	3.81	3.81	3.40	4.11	5.94	7.29
EV/Sales Ratio	0.14	0.22	0.38	0.47	0.82	0.77
EV/EBITDA Ratio	0.91	1.29	2.30	2.71	5.42	5.98
EV/EBIT Ratio	1.44	1.96	3.35	4.07	9.57	14.60
EV/FCF Ratio	1.03	1.66	2.31	3.32	5.62	7.33
Debt / Equity Ratio	0.13	0.17	0.23	0.30	0.36	0.22
Debt / EBITDA Ratio	0.58	0.63	0.78	0.84	1.09	0.79
Debt / FCF Ratio	0.65	0.81	0.79	1.03	1.13	0.97
Net Debt / Equity Ratio	-0.60	-0.59	-0.52	-0.30	-0.12	-0.10
Net Debt / EBITDA Ratio	-2.60	-2.20	-1.75	-0.85	-0.37	-0.35
Net Debt / FCF Ratio	-2.91	-2.82	-1.76	-1.04	-0.38	-0.43
Asset Turnover	1.09	1.12	1.19	1.30	1.37	1.31
Quick Ratio	3.37	3.10	2.58	1.93	1.52	1.42
Current Ratio	3.96	3.39	2.85	2.37	1.87	1.88
Return on Equity (ROE)	12.64%	15.06%	17.28%	19.56%	15.80%	8.56%
Return on Assets (ROA)	6.64%	7.69%	8.34%	9.35%	7.35%	4.32%
Return on Invested Capital (ROIC)	26.85%	30.92%	28.42%	24.93%	17.43%	9.33%
Return on Capital Employed (ROCE)	13.10%	15.40%	16.90%	18.60%	14.30%	9.80%
Earnings Yield	15.38%	17.53%	15.59%	14.46%	7.44%	4.93%
FCF Yield	26.07%	25.92%	28.93%	24.06%	16.47%	13.54%
Dividend Yield	4.51%	7.32%	5.25%	2.67%	1.56%	1.78%
Payout Ratio	45.76%	30.53%	15.05%	11.75%	14.54%	35.48%
Buyback Yield / Dilution	-	-	-	-	-0.53%	-0.10%
Total Shareholder Return	4.51%	7.32%	5.25%	2.67%	1.04%	1.68%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.