Duoback Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Feb '26 Feb 26, 2026	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	Dec '18 Dec 31, 2018
Market Capitalization	12,358	21,297	31,310	44,198	27,382	24,506
Market Cap Growth	-65.42%	-31.98%	-29.16%	61.41%	11.74%	6.49%
Enterprise Value	-	20,948	29,312	38,762	25,313	20,148
Last Close Price	1117.00	1925.00	2830.00	3995.00	2475.00	2215.00
PE Ratio	-	-	-	60.27	-	-
PS Ratio	0.50	0.68	0.81	1.00	0.86	0.75
PB Ratio	0.71	1.03	1.30	1.58	1.00	0.81
P/TBV Ratio	0.73	1.06	1.32	1.60	1.04	0.84
P/FCF Ratio	-	-	-	12.95	-	-
P/OCF Ratio	-	-	-	10.08	-	-
EV/Sales Ratio	-	0.66	0.76	0.88	0.80	0.62
EV/EBITDA Ratio	-	-	-	22.20	-	-
EV/EBIT Ratio	-	-	-	62.75	-	-
EV/FCF Ratio	-	-	-	11.35	-	-
Debt / Equity Ratio	0.29	0.16	0.03	0.03	0.03	0.01
Debt / EBITDA Ratio	-	-	-	0.53	-	-
Debt / FCF Ratio	-	-	-	0.27	-	-
Net Debt / Equity Ratio	0.20	0.04	-0.06	-0.21	-0.08	-0.12
Net Debt / EBITDA Ratio	-1.06	-0.26	0.79	-3.34	1.61	2.01
Net Debt / FCF Ratio	-1.00	-0.24	0.38	-1.71	1.60	1.78
Asset Turnover	0.93	1.13	1.23	1.32	0.95	0.89
Inventory Turnover	4.62	5.35	6.28	6.64	5.13	5.64
Quick Ratio	0.59	0.88	1.33	1.74	1.67	2.40
Current Ratio	1.23	1.78	2.71	2.64	2.86	3.77
Return on Equity (ROE)	-23.92%	-16.39%	-15.60%	2.61%	-10.25%	-10.03%
Return on Assets (ROA)	-11.00%	-9.47%	-6.41%	1.15%	-4.65%	-4.98%
Return on Invested Capital (ROIC)	-22.42%	-19.21%	-14.48%	2.63%	-9.58%	-10.82%
Return on Capital Employed (ROCE)	-25.50%	-19.60%	-13.20%	2.20%	-8.90%	-9.60%
Earnings Yield	-38.67%	-17.36%	-13.09%	1.66%	-10.40%	-13.18%
FCF Yield	-28.33%	-14.52%	-12.88%	7.72%	-5.30%	-8.29%
Buyback Yield / Dilution	-	-	-	-	-	-0.40%

Updated Nov 14, 2023. Source: S&P Global Market Intelligence. Standard template. Financial Sources.