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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 14, 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	98,057	119,026	80,320	125,738	175,309	185,849
Market Cap Growth	13.59%	48.19%	-36.12%	-28.28%	-5.67%	-28.88%
Enterprise Value	101,394	122,532	90,052	135,707	191,611	201,565
Last Close Price	1755.00	2130.00	1437.14	2249.43	3135.73	3323.72
PE Ratio	7.16	7.60	15.81	-	125.22	210.29
PS Ratio	1.21	1.47	0.86	1.21	1.71	1.84
PB Ratio	2.41	2.92	3.02	7.65	3.15	3.37
P/TBV Ratio	2.73	3.31	3.67	11.22	11.49	13.71
P/FCF Ratio	22.11	26.84	11.29	83.05	30.83	27.03
P/OCF Ratio	16.26	19.74	9.52	49.16	24.60	23.91
EV/Sales Ratio	1.25	1.51	0.97	1.30	1.87	2.00
EV/EBITDA Ratio	10.98	13.27	7.56	17.24	26.01	28.63
EV/EBIT Ratio	13.60	16.43	9.05	26.08	44.69	58.83
EV/FCF Ratio	22.86	27.63	12.66	89.64	33.69	29.31
Debt / Equity Ratio	0.08	0.08	0.48	1.91	0.35	0.35
Debt / EBITDA Ratio	0.37	0.37	1.06	3.99	2.62	2.77
Debt / FCF Ratio	0.77	0.77	1.78	20.77	3.39	2.84
Net Debt / Equity Ratio	0.08	0.08	0.18	0.55	0.19	0.25
Net Debt / EBITDA Ratio	0.36	0.36	0.41	1.15	1.44	1.96
Net Debt / FCF Ratio	0.75	0.75	0.68	5.97	1.87	2.01
Asset Turnover	1.34	1.34	1.45	1.31	1.10	1.07
Inventory Turnover	4.18	4.18	4.94	6.21	5.55	4.13
Quick Ratio	0.94	0.94	0.55	0.76	0.65	0.95
Current Ratio	1.69	1.69	0.84	0.96	0.89	1.51
Return on Equity (ROE)	46.53%	46.53%	23.61%	-103.70%	2.49%	1.50%
Return on Assets (ROA)	7.68%	7.68%	9.67%	4.07%	2.88%	2.27%
Return on Invested Capital (ROIC)	17.22%	19.76%	30.26%	11.34%	2.89%	1.55%
Return on Capital Employed (ROCE)	17.40%	17.40%	34.40%	27.50%	7.60%	4.80%
Earnings Yield	15.97%	13.15%	6.33%	-29.71%	0.80%	0.48%
FCF Yield	4.52%	3.73%	8.86%	1.20%	3.24%	3.70%
Payout Ratio	12.61%	12.61%	31.68%	-	115.00%	194.05%
Buyback Yield / Dilution	22.03%	22.03%	-46.63%	0.02%	-0.23%	-0.16%
Total Shareholder Return	22.03%	22.03%	-46.63%	0.02%	-0.23%	-0.16%

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