e-Credible 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 28, 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	184,388	201,851	155,844	167,406	193,300	237,259
Market Cap Growth	7.74%	29.52%	-6.91%	-13.40%	-18.53%	-16.17%
Enterprise Value	145,723	164,314	109,854	124,953	151,941	179,426
Last Close Price	15310.00	16760.00	12338.96	11697.91	12770.54	14816.76
PE Ratio	14.32	15.67	12.07	14.25	12.34	17.04
Forward PE	13.28	13.12	11.46	15.49	12.70	14.04
PS Ratio	3.69	4.04	3.46	4.07	4.10	5.19
PB Ratio	4.32	4.72	3.18	3.68	4.18	3.75
P/TBV Ratio	4.66	5.10	3.28	3.76	4.29	3.86
P/FCF Ratio	14.14	15.48	11.22	14.08	10.88	14.75
P/OCF Ratio	13.97	15.29	11.12	13.92	10.80	14.73
EV/Sales Ratio	2.91	3.29	2.44	3.04	3.22	3.93
EV/EBITDA Ratio	8.79	9.91	7.01	9.20	7.30	8.89
EV/EBIT Ratio	9.35	10.55	7.34	9.91	7.88	9.85
EV/FCF Ratio	11.18	12.61	7.91	10.51	8.55	11.16
Debt / Equity Ratio	0.00	0.00	0.00	0.00	0.01	0.00
Debt / EBITDA Ratio	0.01	0.01	0.01	0.01	0.02	0.01
Debt / FCF Ratio	0.01	0.01	0.01	0.02	0.02	0.01
Net Debt / Equity Ratio	-0.90	-0.90	-0.97	-0.97	-1.00	-0.97
Net Debt / EBITDA Ratio	-2.33	-2.33	-3.02	-3.25	-2.22	-3.06
Net Debt / FCF Ratio	-2.97	-2.97	-3.41	-3.71	-2.60	-3.84
Asset Turnover	0.89	0.89	0.79	0.74	0.72	0.65
Quick Ratio	4.30	4.30	4.95	5.43	4.92	6.24
Current Ratio	4.35	4.35	5.02	5.48	4.94	6.33
Return on Equity (ROE)	28.08%	28.08%	27.34%	25.62%	28.58%	22.98%
Return on Assets (ROA)	17.37%	17.37%	16.46%	14.23%	18.45%	16.09%
Return on Invested Capital (ROIC)	304.07%	421.44%	787.14%	1569.32%	1795.58%	616.62%
Return on Capital Employed (ROCE)	36.40%	36.40%	30.40%	27.60%	41.50%	28.70%
Earnings Yield	6.98%	6.38%	8.29%	7.02%	8.10%	5.87%
FCF Yield	7.07%	6.46%	8.91%	7.10%	9.20%	6.78%
Dividend Yield	5.56%	5.07%	12.89%	6.67%	8.14%	18.36%
Payout Ratio	148.69%	148.69%	72.74%	106.61%	209.19%	60.54%
Total Shareholder Return	5.59%	5.07%	12.89%	6.67%	8.14%	18.36%

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