STAGEONE ENTER 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 1, 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	31,202	62,701	84,075	17,707	39,211	125,670
Market Cap Growth	-66.64%	-25.42%	374.80%	-54.84%	-68.80%	44.18%
Enterprise Value	36,434	66,522	79,610	36,888	40,578	82,956
Last Close Price	526.00	1057.00	1598.00	737.00	1632.00	5640.00
PS Ratio	2.55	5.13	3.49	0.82	2.07	5.88
PB Ratio	0.45	0.91	1.06	0.23	0.40	0.83
P/TBV Ratio	0.48	0.97	1.16	0.25	0.43	0.88
EV/Sales Ratio	2.98	5.44	3.30	1.71	2.14	3.88
Debt / Equity Ratio	0.13	0.13	0.13	0.26	0.19	0.03
Net Debt / Equity Ratio	0.07	0.07	-0.07	0.12	0.04	-0.34
Net Debt / EBITDA Ratio	-0.83	-0.83	1.68	-2.32	-0.12	8.99
Net Debt / FCF Ratio	-0.46	-0.46	0.71	-12.08	-0.67	3.16
Asset Turnover	0.13	0.13	0.23	0.18	0.13	0.14
Inventory Turnover	-	-	977.32	-	-	-
Quick Ratio	0.89	0.89	1.10	0.35	0.46	4.06
Current Ratio	1.69	1.69	2.02	0.74	0.86	5.39
Return on Equity (ROE)	-22.98%	-22.98%	-25.28%	-21.79%	-45.81%	-29.07%
Return on Assets (ROA)	-5.76%	-5.76%	-4.20%	-4.11%	-14.30%	-3.40%
Return on Capital Employed (ROCE)	-12.20%	-12.20%	-8.70%	-10.40%	-34.60%	-5.50%
Earnings Yield	-54.94%	-27.34%	-25.33%	-122.26%	-148.91%	-28.73%
FCF Yield	-33.15%	-16.50%	-9.56%	-4.40%	-14.41%	-12.85%
Buyback Yield / Dilution	-56.36%	-56.36%	-54.15%	-1.82%	-21.67%	-52.41%

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