MemRAY BT Co., LTD. 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	Jun '26 Jun 4, 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	41,512	64,944	92,574	186,632	73,874	103,062
Market Cap Growth	-63.92%	-29.85%	-50.40%	152.64%	-28.32%	97.19%
Enterprise Value	76,572	105,605	112,451	191,565	69,081	103,477
Last Close Price	1000.00	1620.00	2636.00	5400.00	2710.00	3980.00
PE Ratio	-	-	-	-	-	53.33
PS Ratio	0.50	0.73	0.71	2.07	0.67	1.14
PB Ratio	0.83	1.36	1.58	2.56	1.28	1.98
P/TBV Ratio	0.90	1.47	1.69	2.73	1.44	2.27
P/FCF Ratio	-	-	1157.68	-	-	15.23
P/OCF Ratio	-	-	43.27	83.11	-	13.89
EV/Sales Ratio	0.92	1.18	0.86	2.13	0.63	1.14
EV/EBITDA Ratio	-	-	-	-	16.45	34.49
EV/EBIT Ratio	-	-	-	-	22.47	55.25
EV/FCF Ratio	-10.01	-	1406.25	-	-	15.29
Debt / Equity Ratio	0.84	0.99	0.50	0.27	0.62	0.17
Debt / EBITDA Ratio	-	-	-	-	8.49	2.94
Debt / FCF Ratio	-	-	363.91	-	-	1.30
Net Debt / Equity Ratio	0.66	0.89	0.23	-0.31	-0.08	-0.34
Net Debt / EBITDA Ratio	-6.63	-9.91	-2.61	8.33	-1.08	-5.94
Net Debt / FCF Ratio	-4.29	-6.41	170.30	91.25	0.73	-2.63
Asset Turnover	0.63	0.62	0.89	0.67	1.03	1.21
Inventory Turnover	3.10	3.57	5.08	3.57	5.16	4.95
Quick Ratio	0.22	0.20	0.67	1.34	1.01	1.19
Current Ratio	0.77	0.92	1.76	1.89	1.65	1.95
Return on Equity (ROE)	-38.45%	-38.75%	-22.59%	-12.65%	-0.55%	5.35%
Return on Assets (ROA)	-3.16%	-2.70%	-3.04%	-1.96%	1.81%	1.56%
Return on Invested Capital (ROIC)	-7.75%	-7.65%	-11.59%	-8.19%	-25.89%	6.37%
Return on Capital Employed (ROCE)	-8.90%	-8.50%	-7.30%	-4.40%	4.50%	3.20%
Earnings Yield	-49.31%	-31.01%	-15.94%	-4.66%	-0.20%	1.88%
FCF Yield	-18.42%	-10.20%	0.09%	-0.14%	-8.42%	6.57%
Buyback Yield / Dilution	9.09%	-5.23%	-15.63%	-11.86%	-35.49%	-9.16%