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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 16, 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	138,869	131,709	263,865	92,927	118,881	90,839
Market Cap Growth	-46.56%	-50.09%	183.95%	-21.83%	30.87%	-5.58%
Enterprise Value	89,026	77,592	239,674	52,429	104,619	73,499
Last Close Price	9310.00	8830.00	17591.61	6177.66	7838.79	5954.04
PE Ratio	11.34	10.75	21.78	10.48	5.87	9.61
PS Ratio	1.11	1.06	1.65	0.88	0.82	0.82
PB Ratio	1.01	0.96	2.16	0.83	1.14	1.09
P/TBV Ratio	1.04	0.98	2.18	0.84	1.15	1.10
P/FCF Ratio	6.91	6.55	-	5.63	130.66	6.39
P/OCF Ratio	6.04	5.73	49.84	5.52	23.94	6.07
EV/Sales Ratio	0.71	0.62	1.50	0.50	0.72	0.67
EV/EBITDA Ratio	5.06	4.41	10.50	3.57	3.58	4.51
EV/EBIT Ratio	6.17	5.38	12.12	4.40	3.96	5.52
EV/FCF Ratio	4.43	3.86	-	3.18	114.98	5.17
Debt / Equity Ratio	0.00	0.00	0.00	0.02	0.04	0.08
Debt / EBITDA Ratio	0.02	0.02	0.01	0.15	0.15	0.41
Debt / FCF Ratio	0.02	0.02	-	0.13	4.85	0.47
Net Debt / Equity Ratio	-0.36	-0.36	-0.25	-0.31	-0.24	-0.31
Net Debt / EBITDA Ratio	-2.83	-2.83	-1.35	-2.40	-0.87	-1.60
Net Debt / FCF Ratio	-2.48	-2.48	28.11	-2.13	-27.97	-1.83
Asset Turnover	0.78	0.78	1.09	0.78	1.12	0.91
Inventory Turnover	4.19	4.19	5.73	3.59	4.59	5.08
Quick Ratio	2.83	2.83	1.85	2.07	1.79	1.44
Current Ratio	3.84	3.84	2.65	3.09	2.83	2.08
Return on Equity (ROE)	9.43%	9.43%	10.36%	8.21%	21.54%	12.05%
Return on Assets (ROA)	5.64%	5.64%	8.40%	5.51%	12.84%	6.88%
Return on Invested Capital (ROIC)	13.89%	12.79%	18.20%	11.65%	30.29%	15.33%
Return on Capital Employed (ROCE)	10.40%	10.40%	16.10%	10.70%	24.80%	14.80%
Earnings Yield	8.83%	9.31%	4.59%	9.54%	17.04%	10.41%
FCF Yield	14.48%	15.27%	-0.42%	17.77%	0.77%	15.64%
Dividend Yield	0.54%	-	-	-	0.64%	0.34%
Payout Ratio	6.08%	6.08%	6.16%	8.41%	1.47%	-
Buyback Yield / Dilution	-0.08%	-0.08%	-0.01%	0.00%	-	-
Total Shareholder Return	0.46%	-0.08%	-0.01%	-	0.64%	0.34%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.