KOSDAQ:078600 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 29, 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	2,406,745	951,673	1,120,102	1,274,971	1,047,719	1,589,407
Market Cap Growth	89.08%	-15.04%	-12.15%	21.69%	-34.08%	133.92%
Enterprise Value	2,636,746	1,204,000	1,328,904	1,471,271	1,154,607	1,677,962
Last Close Price	158500.00	63500.00	74688.36	86157.08	70800.38	106153.26
PE Ratio	192.43	46.06	30.38	1834.30	1049.21	69.49
Forward PE	82.35	36.42	36.36	112.50	86.57	23.16
PS Ratio	9.45	3.74	5.11	6.89	6.02	8.00
PB Ratio	9.33	3.69	4.87	8.13	8.68	12.05
P/TBV Ratio	9.54	3.77	4.96	8.30	8.95	12.36
P/OCF Ratio	219.82	86.92	46.91	265.15	48.38	210.74
EV/Sales Ratio	10.36	4.73	6.06	7.95	6.63	8.44
EV/EBITDA Ratio	71.26	32.44	32.43	96.70	60.12	72.72
EV/EBIT Ratio	128.21	58.20	45.27	236.96	96.45	95.36
Debt / Equity Ratio	1.30	1.30	1.34	1.46	1.53	1.04
Debt / EBITDA Ratio	9.02	9.02	7.52	15.10	9.63	5.97
Net Debt / Equity Ratio	0.87	0.87	0.95	1.17	0.95	0.68
Net Debt / EBITDA Ratio	6.08	6.08	5.33	12.03	5.96	3.89
Net Debt / FCF Ratio	-18.14	-18.14	-2.84	-1.82	-11.35	-5.06
Asset Turnover	0.40	0.40	0.42	0.50	0.56	0.79
Inventory Turnover	6.66	6.66	6.25	6.41	5.74	7.32
Quick Ratio	0.53	0.53	0.45	0.36	0.52	1.09
Current Ratio	0.64	0.64	0.56	0.46	0.65	1.45
Return on Equity (ROE)	8.56%	8.56%	18.80%	0.45%	0.63%	20.96%
Return on Assets (ROA)	2.02%	2.02%	3.54%	1.05%	2.39%	4.36%
Return on Invested Capital (ROIC)	3.93%	4.12%	5.82%	2.16%	2.92%	9.24%
Return on Capital Employed (ROCE)	6.20%	6.20%	9.50%	3.70%	9.10%	8.10%
Earnings Yield	0.86%	2.17%	3.29%	0.06%	0.10%	1.44%
FCF Yield	-0.52%	-1.31%	-6.87%	-7.87%	-0.96%	-1.12%
Dividend Yield	0.06%	0.16%	-	-	-	-
Payout Ratio	7.25%	7.25%	-	212.30%	149.11%	3.34%
Buyback Yield / Dilution	-1.06%	-1.06%	-11.51%	0.48%	5.14%	-4.86%
Total Shareholder Return	-1.00%	-0.90%	-11.51%	0.48%	5.14%	-4.86%

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