Huons Global 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	770,010	624,794	526,123	289,667	229,651	477,988
Market Cap Growth	56.10%	18.75%	81.63%	26.13%	-51.95%	36.99%
Enterprise Value	1,334,042	1,129,499	969,127	605,587	469,079	708,633
Last Close Price	63100.00	51037.20	42281.81	22587.32	17695.82	35424.76
PE Ratio	26.74	21.67	20.40	7.55	-	119.66
Forward PE	-	31.14	31.14	31.14	31.14	31.14
PS Ratio	0.91	0.74	0.65	0.38	0.35	0.83
PB Ratio	0.70	0.57	0.54	0.32	0.29	0.56
P/TBV Ratio	2.00	1.63	1.32	0.77	0.65	1.36
P/FCF Ratio	16.05	13.02	-	14.35	-	-
P/OCF Ratio	8.23	6.68	5.23	2.90	3.57	9.59
EV/Sales Ratio	1.57	1.33	1.19	0.80	0.71	1.23
EV/EBITDA Ratio	9.28	8.29	7.04	3.99	3.90	6.72
EV/EBIT Ratio	13.57	12.45	9.95	5.22	5.41	9.31
EV/FCF Ratio	27.80	23.54	-	29.99	-	-
Debt / Equity Ratio	0.28	0.28	0.31	0.27	0.36	0.29
Debt / EBITDA Ratio	2.26	2.26	2.16	1.62	2.35	2.33
Debt / FCF Ratio	6.40	6.40	-	12.23	-	-
Net Debt / Equity Ratio	0.01	0.01	0.02	-0.07	-0.11	-0.15
Net Debt / EBITDA Ratio	0.11	0.11	0.15	-0.43	-0.71	-1.21
Net Debt / FCF Ratio	0.30	0.30	-0.48	-3.25	7.41	1.35
Asset Turnover	0.57	0.57	0.60	0.59	0.53	0.52
Inventory Turnover	3.40	3.40	3.22	2.91	2.80	2.67
Quick Ratio	1.47	1.47	1.43	1.55	1.33	1.42
Current Ratio	1.94	1.94	1.91	2.02	1.69	1.81
Return on Equity (ROE)	7.92%	7.92%	7.10%	10.82%	-4.01%	4.36%
Return on Assets (ROA)	3.82%	3.82%	4.47%	5.66%	4.29%	4.26%
Return on Invested Capital (ROIC)	6.52%	6.67%	7.84%	11.51%	-609.88%	5.85%
Return on Capital Employed (ROCE)	7.30%	7.30%	8.80%	11.30%	9.80%	8.10%
Earnings Yield	3.75%	4.62%	4.90%	13.25%	-26.24%	0.84%
FCF Yield	6.23%	7.68%	-8.03%	6.97%	-5.03%	-19.80%
Dividend Yield	1.34%	-	-	-	-	1.34%
Payout Ratio	88.80%	88.80%	60.47%	50.75%	-	253.47%
Buyback Yield / Dilution	-0.11%	-0.11%	0.34%	0.34%	1.12%	-3.98%
Total Shareholder Return	1.28%	-0.11%	0.34%	0.34%	1.12%	-2.64%

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