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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 8, 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	466,335	446,955	361,590	484,382	260,435	237,173
Market Cap Growth	-4.36%	23.61%	-25.35%	85.99%	9.81%	-18.86%
Enterprise Value	484,983	451,560	366,034	525,892	315,475	256,274
Last Close Price	15400.00	14760.00	11837.11	15423.80	8458.34	7602.99
PE Ratio	-	-	8.64	48.71	7.43	14.83
Forward PE	-	7.46	7.46	7.46	7.46	7.46
PS Ratio	1.22	1.17	0.74	1.20	0.51	0.59
PB Ratio	1.29	1.23	0.95	1.41	0.93	0.95
P/TBV Ratio	1.45	1.39	1.09	1.63	0.98	1.00
P/FCF Ratio	27.33	26.19	6.94	-	105.05	19.01
P/OCF Ratio	16.63	15.94	6.23	-	32.13	7.62
EV/Sales Ratio	1.27	1.18	0.75	1.31	0.62	0.64
EV/EBITDA Ratio	126.62	117.93	6.01	26.98	5.37	7.02
EV/EBIT Ratio	-	-	7.44	73.61	6.81	10.29
EV/FCF Ratio	28.42	26.46	7.02	-	127.25	20.54
Debt / Equity Ratio	0.28	0.28	0.31	0.33	0.53	0.49
Debt / EBITDA Ratio	26.70	26.70	1.93	5.84	2.52	3.36
Debt / FCF Ratio	5.99	5.99	2.25	-	59.70	9.82
Net Debt / Equity Ratio	-0.04	-0.04	-0.05	0.03	0.12	0.13
Net Debt / EBITDA Ratio	-3.81	-3.81	-0.34	0.45	0.57	0.91
Net Debt / FCF Ratio	-0.85	-0.85	-0.40	-0.21	13.60	2.65
Asset Turnover	0.64	0.64	0.78	0.65	0.89	0.82
Inventory Turnover	1.50	1.50	1.42	1.23	1.88	2.10
Quick Ratio	1.35	1.35	0.98	0.68	0.68	0.64
Current Ratio	2.76	2.76	2.21	2.04	1.67	1.45
Return on Equity (ROE)	-3.80%	-3.80%	11.88%	3.22%	13.30%	6.60%
Return on Assets (ROA)	-0.47%	-0.47%	4.87%	0.72%	5.07%	3.20%
Return on Invested Capital (ROIC)	-1.31%	-1.26%	10.29%	1.11%	12.17%	5.01%
Return on Capital Employed (ROCE)	-1.00%	-1.00%	11.00%	1.70%	12.90%	8.20%
Earnings Yield	-1.25%	-1.31%	11.58%	2.05%	13.45%	6.74%
FCF Yield	3.66%	3.82%	14.42%	-8.61%	0.95%	5.26%
Dividend Yield	0.66%	-	-	0.22%	1.38%	0.44%
Payout Ratio	-	-	5.63%	36.04%	3.01%	12.65%
Buyback Yield / Dilution	1.46%	1.46%	-0.45%	1.47%	-	-1.88%
Total Shareholder Return	2.10%	1.46%	-0.45%	1.69%	1.38%	-1.44%

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