Exicon Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '26 Mar 19, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	390,700	132,526	185,407	91,216	155,451	169,680
Market Cap Growth	127.27%	-28.52%	103.26%	-41.32%	-8.39%	185.08%
Enterprise Value	361,502	94,700	157,169	72,663	156,056	144,231
Last Close Price	31250.00	10486.09	16903.40	8536.22	14019.85	15215.48
PE Ratio	-	-	37.95	6.00	4.57	13.96
Forward PE	27.75	10.38	10.38	10.38	8.93	11.15
PS Ratio	11.58	4.19	2.25	1.00	2.35	2.52
PB Ratio	2.27	0.75	1.27	0.63	1.15	1.68
P/TBV Ratio	2.28	0.75	1.27	0.63	1.18	1.74
P/FCF Ratio	-	-	10.92	-	-	10.89
P/OCF Ratio	-	-	8.75	-	-	9.58
EV/Sales Ratio	10.71	3.00	1.91	0.80	2.36	2.14
EV/EBITDA Ratio	-	-	41.07	6.12	20.53	15.03
EV/EBIT Ratio	-	-	107.31	7.09	24.85	17.47
EV/FCF Ratio	-16.32	-	9.26	-	-	9.26
Debt / Equity Ratio	0.08	0.04	0.06	0.06	0.06	0.04
Debt / EBITDA Ratio	-	-	2.09	0.67	1.05	0.45
Debt / FCF Ratio	-	-	0.47	-	-	0.28
Net Debt / Equity Ratio	-0.07	-0.18	-0.15	-0.07	-0.04	-0.32
Net Debt / EBITDA Ratio	1.29	2.42	-5.63	-0.85	-0.73	-3.41
Net Debt / FCF Ratio	0.52	1.84	-1.27	1.65	0.18	-2.10
Asset Turnover	0.17	0.18	0.49	0.56	0.49	0.61
Inventory Turnover	0.83	1.24	1.85	2.58	4.17	5.00
Quick Ratio	0.87	4.12	2.04	1.62	1.97	2.66
Current Ratio	2.35	5.95	3.67	3.51	3.51	3.19
Return on Equity (ROE)	-1.55%	-0.84%	3.36%	10.86%	28.81%	12.89%
Return on Assets (ROA)	-3.73%	-5.57%	0.55%	3.97%	2.90%	4.66%
Return on Invested Capital (ROIC)	-7.65%	-11.81%	1.13%	7.27%	5.41%	12.50%
Return on Capital Employed (ROCE)	-6.80%	-8.80%	1.00%	6.80%	4.50%	8.10%
Earnings Yield	-0.69%	-1.03%	2.63%	16.68%	21.89%	7.16%
FCF Yield	-5.67%	-13.10%	9.16%	-6.74%	-20.37%	9.18%
Dividend Yield	0.31%	0.95%	-	-	-	-
Payout Ratio	-	-	21.30%	6.74%	1.50%	4.64%
Buyback Yield / Dilution	-16.36%	-9.56%	1.72%	1.57%	-0.05%	-20.84%
Total Shareholder Return	-16.05%	-8.61%	1.72%	1.57%	-0.05%	-20.84%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.