JW Shinyak 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	Mar '26 Mar 11, 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	113,701	80,320	125,738	175,309	185,849	261,314
Market Cap Growth	46.03%	-36.12%	-28.28%	-5.67%	-28.88%	29.55%
Enterprise Value	117,208	90,052	135,707	191,611	201,565	282,330
Last Close Price	2035.00	1437.14	2249.43	3135.73	3323.72	4693.32
PE Ratio	11.61	15.81	-	125.22	210.29	-
PS Ratio	1.50	0.86	1.21	1.71	1.84	2.52
PB Ratio	2.94	3.02	7.65	3.15	3.37	4.64
P/TBV Ratio	3.30	3.67	11.22	11.49	13.71	16.45
P/FCF Ratio	15.74	11.29	83.05	30.83	27.03	88.95
P/OCF Ratio	13.80	9.52	49.16	24.60	23.91	63.75
EV/Sales Ratio	1.54	0.97	1.30	1.87	2.00	2.72
EV/EBITDA Ratio	23.81	7.56	17.24	26.01	28.63	103.03
EV/EBIT Ratio	37.29	9.05	26.08	44.69	58.83	-
EV/FCF Ratio	16.22	12.66	89.64	33.69	29.31	96.10
Debt / Equity Ratio	0.26	0.48	1.91	0.35	0.35	0.39
Debt / EBITDA Ratio	2.03	1.06	3.99	2.62	2.77	7.93
Debt / FCF Ratio	1.38	1.78	20.77	3.39	2.84	7.40
Net Debt / Equity Ratio	0.10	0.18	0.55	0.19	0.25	0.33
Net Debt / EBITDA Ratio	0.77	0.41	1.15	1.44	1.96	6.72
Net Debt / FCF Ratio	0.52	0.68	5.97	1.87	2.01	6.26
Asset Turnover	1.21	1.45	1.31	1.10	1.07	0.89
Inventory Turnover	3.78	4.94	6.21	5.55	4.13	4.20
Quick Ratio	0.80	0.55	0.76	0.65	0.95	0.45
Current Ratio	1.27	0.84	0.96	0.89	1.51	0.87
Return on Equity (ROE)	32.67%	23.61%	-103.70%	2.49%	1.50%	-10.55%
Return on Assets (ROA)	3.13%	9.67%	4.07%	2.88%	2.27%	-0.30%
Return on Invested Capital (ROIC)	7.05%	30.26%	11.34%	2.89%	1.55%	-0.73%
Return on Capital Employed (ROCE)	7.70%	34.40%	27.50%	7.60%	4.80%	-1.00%
Earnings Yield	8.93%	6.33%	-29.71%	0.80%	0.48%	-2.47%
FCF Yield	6.35%	8.86%	1.20%	3.24%	3.70%	1.12%
Dividend Yield	-	-	-	-	-	0.95%
Payout Ratio	18.54%	31.68%	-	115.00%	194.05%	-
Buyback Yield / Dilution	-7.06%	0.02%	0.02%	-0.23%	-0.16%	-0.02%
Total Shareholder Return	-7.06%	0.02%	0.02%	-0.23%	-0.16%	0.93%

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