DNF 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 2022	FY 2021	FY 2020	FY 2019	FY 2012
Period Ending	Feb '26 Feb 26, 2026	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	Dec '12 Dec 31, 2012
Market Capitalization	251,588	152,749	264,417	226,031	100,754	113,112
Market Cap Growth	126.00%	-42.23%	16.98%	124.34%	-10.93%	209.52%
Enterprise Value	-	151,020	256,977	238,226	134,477	138,626
Last Close Price	22100.00	12933.57	22070.10	20299.51	8953.61	11742.75
PE Ratio	-	26.45	22.02	15.05	45.16	241.19
PS Ratio	2.36	1.13	2.08	2.38	1.71	4.16
PB Ratio	1.60	0.97	1.76	1.90	1.12	3.70
P/TBV Ratio	1.71	1.04	2.01	2.25	1.12	4.31
P/FCF Ratio	-	-	-	28.28	29.72	-
P/OCF Ratio	181.89	36.31	28.18	14.69	16.91	143.88
EV/Sales Ratio	-	1.12	2.02	2.51	2.29	5.10
EV/EBITDA Ratio	-	6.58	14.78	13.82	13.57	-
EV/EBIT Ratio	-	9.26	23.07	20.17	25.64	137.85
EV/FCF Ratio	-	-	-	29.81	39.67	-
Debt / Equity Ratio	0.16	0.13	0.13	0.19	0.18	1.09
Debt / EBITDA Ratio	3.87	0.86	1.14	1.31	1.66	-
Debt / FCF Ratio	-	-	-	2.83	4.84	-
Net Debt / Equity Ratio	0.11	0.02	-0.06	0.00	0.07	1.00
Net Debt / EBITDA Ratio	2.76	0.17	-0.56	0.03	0.62	-
Net Debt / FCF Ratio	-0.71	-0.21	11.80	0.06	1.83	-2.85
Asset Turnover	0.53	0.71	0.73	0.71	-	0.44
Inventory Turnover	1.59	2.22	3.00	2.91	-	1.34
Quick Ratio	0.36	0.78	1.17	0.94	1.11	0.32
Current Ratio	2.28	2.75	2.23	1.82	2.56	1.25
Return on Equity (ROE)	-2.57%	3.76%	8.74%	13.78%	-	1.57%
Return on Assets (ROA)	-0.25%	5.33%	4.00%	5.54%	-	1.02%
Return on Invested Capital (ROIC)	-0.45%	7.45%	7.96%	8.82%	6.52%	1.83%
Return on Capital Employed (ROCE)	-0.50%	10.10%	7.20%	9.50%	5.40%	1.90%
Earnings Yield	-1.07%	3.78%	4.54%	6.64%	2.21%	0.41%
FCF Yield	-9.75%	-11.80%	-0.31%	3.54%	3.36%	-9.43%
Dividend Yield	0.45%	1.55%	-	-	-	-
Payout Ratio	-	40.08%	17.93%	-	91.09%	-
Buyback Yield / Dilution	0.02%	-4.47%	-5.86%	-2.97%	-8.34%	-5.09%
Total Shareholder Return	0.47%	-2.92%	-5.86%	-2.97%	-8.34%	-5.09%

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