UniTest Incorporation 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	Jun '26 Jun 11, 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	337,118	276,120	178,725	272,256	213,495	602,868
Market Cap Growth	55.10%	54.49%	-34.35%	27.52%	-64.59%	9.03%
Enterprise Value	351,017	286,559	165,663	254,284	198,693	558,977
Last Close Price	16580.00	13580.00	8790.00	13390.00	10380.41	29312.30
PE Ratio	-	-	-	40.33	-	-
Forward PE	11.76	28.74	28.74	28.74	50.30	22.79
PS Ratio	3.06	2.51	1.93	1.62	1.73	5.26
PB Ratio	3.56	2.91	1.52	1.83	1.48	3.92
P/TBV Ratio	3.49	2.86	1.52	1.85	1.55	4.18
P/FCF Ratio	-	-	-	15.99	-	-
P/OCF Ratio	-	-	-	14.69	-	-
EV/Sales Ratio	3.19	2.60	1.79	1.52	1.61	4.88
EV/EBITDA Ratio	-	-	-	21.86	-	-
EV/EBIT Ratio	-	-	-	35.60	-	-
EV/FCF Ratio	-	-	-	14.93	-	-
Debt / Equity Ratio	0.55	0.48	0.28	0.12	0.14	0.13
Debt / EBITDA Ratio	-	-	-	1.56	-	-
Debt / FCF Ratio	-	-	-	1.06	-	-
Net Debt / Equity Ratio	0.17	0.22	-0.02	-0.20	-0.07	-0.22
Net Debt / EBITDA Ratio	-1.14	-1.31	0.15	-2.61	7.92	6.34
Net Debt / FCF Ratio	-1.80	-0.83	0.11	-1.79	0.47	1.52
Asset Turnover	0.57	0.62	0.48	0.87	0.63	0.57
Inventory Turnover	3.81	4.53	3.54	4.31	2.96	3.83
Quick Ratio	0.99	1.15	1.85	2.35	2.04	3.80
Current Ratio	1.48	1.58	2.49	3.32	3.25	5.12
Return on Equity (ROE)	-17.85%	-21.09%	-20.44%	4.17%	-4.17%	-4.25%
Return on Assets (ROA)	-6.52%	-7.52%	-7.89%	2.31%	-1.89%	-2.80%
Return on Invested Capital (ROIC)	-17.63%	-18.57%	-20.64%	5.67%	-4.74%	-8.32%
Return on Capital Employed (ROCE)	-18.60%	-19.90%	-17.20%	4.40%	-3.80%	-5.00%
Earnings Yield	-5.04%	-7.53%	-14.80%	2.48%	-2.49%	-0.99%
FCF Yield	-2.66%	-9.07%	-14.26%	6.25%	-10.59%	-3.75%
Payout Ratio	-	-	-	12.36%	-	-
Buyback Yield / Dilution	0.04%	0.02%	-0.02%	-	-0.00%	-0.03%
Total Shareholder Return	0.04%	0.02%	-0.02%	-	-0.00%	-0.03%