Rorze Systems 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 12, 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	151,100	263,865	92,927	118,881	90,839	96,209
Market Cap Growth	-39.23%	183.95%	-21.83%	30.87%	-5.58%	19.67%
Enterprise Value	96,983	239,674	52,429	104,619	73,499	98,952
Last Close Price	10130.00	17591.61	6177.66	7838.79	5954.04	6284.56
PE Ratio	14.85	21.78	10.48	5.87	9.61	11.48
PS Ratio	1.00	1.65	0.88	0.82	0.82	0.53
PB Ratio	1.15	2.16	0.83	1.14	1.09	1.31
P/TBV Ratio	1.16	2.18	0.84	1.15	1.10	1.33
P/FCF Ratio	5.04	-	5.63	130.66	6.39	14.63
P/OCF Ratio	4.83	49.84	5.52	23.94	6.07	5.03
EV/Sales Ratio	0.64	1.50	0.50	0.72	0.67	0.55
EV/EBITDA Ratio	4.76	10.50	3.57	3.58	4.51	8.33
EV/EBIT Ratio	5.65	12.12	4.40	3.96	5.52	10.68
EV/FCF Ratio	3.24	-	3.18	114.98	5.17	15.04
Debt / Equity Ratio	0.00	0.00	0.02	0.04	0.08	0.34
Debt / EBITDA Ratio	0.02	0.01	0.15	0.15	0.41	2.07
Debt / FCF Ratio	0.01	-	0.13	4.85	0.47	3.74
Net Debt / Equity Ratio	-0.41	-0.25	-0.31	-0.24	-0.31	0.11
Net Debt / EBITDA Ratio	-2.66	-1.35	-2.40	-0.87	-1.60	0.69
Net Debt / FCF Ratio	-1.81	28.11	-2.13	-27.97	-1.83	1.25
Asset Turnover	0.97	1.09	0.78	1.12	0.91	1.51
Inventory Turnover	3.87	5.73	3.59	4.59	5.08	11.85
Quick Ratio	2.63	1.85	2.07	1.79	1.44	0.86
Current Ratio	3.86	2.65	3.09	2.83	2.08	1.26
Return on Equity (ROE)	8.01%	10.36%	8.21%	21.54%	12.05%	12.08%
Return on Assets (ROA)	6.88%	8.40%	5.51%	12.84%	6.88%	4.85%
Return on Invested Capital (ROIC)	17.72%	18.20%	11.65%	30.29%	15.33%	9.35%
Return on Capital Employed (ROCE)	12.90%	16.10%	10.70%	24.80%	14.80%	11.10%
Earnings Yield	6.73%	4.59%	9.54%	17.04%	10.41%	8.71%
FCF Yield	19.83%	-0.42%	17.77%	0.77%	15.64%	6.84%
Dividend Yield	0.49%	0.28%	-	0.64%	0.34%	-
Payout Ratio	7.33%	6.16%	8.41%	1.47%	-	-
Buyback Yield / Dilution	0.06%	-	0.00%	-	-	-
Total Shareholder Return	0.55%	0.28%	-	0.64%	0.34%	-

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