KINX, Inc. 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 8, 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	502,547	585,741	370,018	482,233	265,216	243,596
Market Cap Growth	38.90%	58.30%	-23.27%	81.83%	8.88%	-30.40%
Enterprise Value	564,460	654,055	421,286	426,595	209,505	187,777
Last Close Price	103900.00	24220.00	15222.07	19689.46	10714.77	9694.92
PE Ratio	29.39	34.26	20.48	19.53	10.40	15.36
Forward PE	21.63	5.37	4.46	3.28	2.34	2.24
PS Ratio	3.16	3.68	2.66	3.93	2.39	2.88
PB Ratio	2.03	2.36	1.61	2.61	1.66	1.79
P/TBV Ratio	2.64	3.08	2.10	2.97	1.89	2.05
P/FCF Ratio	21.08	24.57	-	-	10.73	13.22
P/OCF Ratio	11.04	12.87	14.10	13.37	7.67	10.23
EV/Sales Ratio	3.54	4.11	3.03	3.48	1.89	2.22
EV/EBITDA Ratio	11.32	13.24	10.28	10.25	5.27	5.89
EV/EBIT Ratio	23.30	27.51	18.44	16.06	8.10	9.52
EV/FCF Ratio	23.68	27.44	-	-	8.47	10.19
Debt / Equity Ratio	0.28	0.28	0.31	0.21	0.12	0.14
Debt / EBITDA Ratio	1.39	1.39	1.72	0.91	0.49	0.61
Debt / FCF Ratio	2.89	2.89	-	-	0.78	1.05
Net Debt / Equity Ratio	0.07	0.07	0.10	-0.33	-0.46	-0.47
Net Debt / EBITDA Ratio	0.37	0.37	0.57	-1.46	-1.85	-2.02
Net Debt / FCF Ratio	0.76	0.76	-0.26	163.25	-2.97	-3.50
Asset Turnover	0.47	0.47	0.47	0.54	0.61	0.55
Quick Ratio	2.77	2.77	1.66	3.02	4.34	5.70
Current Ratio	2.99	2.99	1.73	3.05	4.41	5.71
Return on Equity (ROE)	8.19%	8.19%	8.85%	15.65%	18.46%	13.15%
Return on Assets (ROA)	4.40%	4.40%	4.83%	7.34%	8.87%	7.96%
Return on Invested Capital (ROIC)	7.25%	7.43%	10.10%	20.43%	26.76%	22.58%
Return on Capital Employed (ROCE)	7.70%	7.70%	7.80%	12.40%	15.10%	13.20%
Earnings Yield	3.40%	2.92%	4.88%	5.12%	9.61%	6.51%
FCF Yield	4.74%	4.07%	-24.25%	-0.08%	9.32%	7.56%
Dividend Yield	0.59%	0.50%	0.79%	0.61%	1.12%	1.03%
Payout Ratio	16.97%	16.97%	16.06%	11.75%	9.56%	15.37%
Buyback Yield / Dilution	-	-	-	0.59%	0.20%	-3.16%
Total Shareholder Return	0.59%	0.50%	0.79%	1.20%	1.32%	-2.13%

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