Dukshinepc 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	May '26 May 20, 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	52,858	60,232	69,356	91,292	86,638	112,445
Market Cap Growth	-32.41%	-13.16%	-24.03%	5.37%	-22.95%	60.85%
Enterprise Value	94,990	91,582	38,958	91,020	124,560	141,818
Last Close Price	1147.00	1307.00	1505.00	1955.27	1828.23	2348.28
PE Ratio	34.17	38.94	6.15	3.79	8.53	31.94
Forward PE	-	7.24	7.24	7.24	7.24	7.24
PS Ratio	0.50	0.57	0.47	0.42	0.43	0.74
PB Ratio	0.42	0.48	0.55	0.80	0.95	1.39
P/TBV Ratio	0.43	0.49	0.56	0.82	0.98	1.45
P/FCF Ratio	-	-	-	2.82	3.29	-
P/OCF Ratio	-	-	2.77	2.23	2.81	-
EV/Sales Ratio	0.89	0.86	0.27	0.42	0.62	0.93
EV/EBITDA Ratio	39.56	38.14	2.71	2.78	5.15	17.34
EV/EBIT Ratio	-	-	3.63	3.14	6.17	35.03
EV/FCF Ratio	-1.49	-	-	2.81	4.73	-
Debt / Equity Ratio	0.54	0.54	0.12	0.31	0.37	0.66
Debt / EBITDA Ratio	28.05	28.05	1.07	1.09	1.39	6.49
Debt / FCF Ratio	-	-	-	1.11	1.28	-
Net Debt / Equity Ratio	0.34	0.34	-0.18	-0.17	0.16	0.45
Net Debt / EBITDA Ratio	17.62	17.62	-1.58	-0.59	0.61	4.46
Net Debt / FCF Ratio	-0.66	-0.66	3.32	-0.59	0.56	-1.14
Asset Turnover	0.58	0.58	0.87	1.37	1.39	1.11
Inventory Turnover	4.78	4.78	7.51	9.34	6.47	6.43
Quick Ratio	0.90	0.90	1.65	1.46	1.31	0.84
Current Ratio	1.41	1.41	2.07	1.76	1.76	1.41
Return on Equity (ROE)	1.12%	1.12%	9.38%	23.52%	11.81%	4.61%
Return on Assets (ROA)	-0.09%	-0.09%	3.96%	11.40%	8.69%	1.84%
Return on Invested Capital (ROIC)	-0.10%	-0.12%	9.52%	22.10%	16.69%	4.08%
Return on Capital Employed (ROCE)	-0.20%	-0.20%	8.50%	24.70%	20.70%	4.40%
Earnings Yield	2.93%	2.57%	16.25%	26.38%	11.72%	3.13%
FCF Yield	-120.68%	-105.91%	-9.87%	35.51%	30.41%	-28.56%
Payout Ratio	59.59%	59.59%	12.27%	3.83%	-	-
Buyback Yield / Dilution	-0.19%	-0.19%	0.19%	-	-2.21%	-7.44%
Total Shareholder Return	1.61%	-0.19%	0.19%	-	-2.21%	-7.44%

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