Zeus 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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '26 Mar 19, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	529,926	361,590	484,382	260,435	237,173	292,294
Market Cap Growth	10.75%	-25.35%	85.99%	9.81%	-18.86%	109.43%
Enterprise Value	534,531	366,034	525,892	315,475	256,274	333,926
Last Close Price	17500.00	11837.11	15423.80	8458.34	7602.99	9329.25
PE Ratio	41.45	8.64	48.71	7.43	14.83	16.24
Forward PE	-	7.46	7.46	7.46	7.46	7.46
PS Ratio	1.23	0.74	1.20	0.51	0.59	0.81
PB Ratio	1.46	0.95	1.41	0.93	0.95	1.21
P/TBV Ratio	1.65	1.09	1.63	0.98	1.00	1.30
P/FCF Ratio	16.07	6.94	-	105.05	19.01	-
P/OCF Ratio	12.01	6.23	-	32.13	7.62	8.22
EV/Sales Ratio	1.24	0.75	1.31	0.62	0.64	0.93
EV/EBITDA Ratio	25.31	6.01	26.98	5.37	7.02	12.83
EV/EBIT Ratio	45.33	7.44	73.61	6.81	10.29	18.34
EV/FCF Ratio	16.21	7.02	-	127.25	20.54	-
Debt / Equity Ratio	0.26	0.31	0.33	0.53	0.49	0.50
Debt / EBITDA Ratio	4.12	1.93	5.84	2.52	3.36	4.63
Debt / FCF Ratio	2.86	2.25	-	59.70	9.82	-
Net Debt / Equity Ratio	-0.08	-0.05	0.03	0.12	0.13	0.20
Net Debt / EBITDA Ratio	-1.27	-0.34	0.45	0.57	0.91	1.85
Net Debt / FCF Ratio	-0.88	-0.40	-0.21	13.60	2.65	-2.94
Asset Turnover	0.70	0.78	0.65	0.89	0.82	0.87
Inventory Turnover	1.47	1.42	1.23	1.88	2.10	2.42
Quick Ratio	1.09	0.98	0.68	0.68	0.64	0.78
Current Ratio	2.41	2.21	2.04	1.67	1.45	1.57
Return on Equity (ROE)	1.24%	11.88%	3.22%	13.30%	6.60%	7.70%
Return on Assets (ROA)	1.38%	4.87%	0.72%	5.07%	3.20%	2.76%
Return on Invested Capital (ROIC)	1.00%	10.29%	1.11%	12.17%	5.01%	6.67%
Return on Capital Employed (ROCE)	3.20%	11.00%	1.70%	12.90%	8.20%	6.30%
Earnings Yield	2.42%	11.58%	2.05%	13.45%	6.74%	6.16%
FCF Yield	6.22%	14.42%	-8.61%	0.95%	5.26%	-5.59%
Dividend Yield	0.57%	0.84%	0.22%	1.38%	0.44%	0.71%
Payout Ratio	25.72%	5.63%	36.04%	3.01%	12.65%	11.40%
Buyback Yield / Dilution	1.80%	-0.42%	1.47%	-	-1.88%	0.68%
Total Shareholder Return	2.36%	0.43%	1.69%	1.38%	-1.44%	1.39%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.