MAKUS 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	Feb '26 Feb 12, 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	213,779	80,573	132,564	95,022	96,586	60,261
Market Cap Growth	142.22%	-39.22%	39.51%	-1.62%	60.28%	24.45%
Enterprise Value	106,212	42,607	139,792	37,971	46,053	34,638
Last Close Price	24600.00	8155.52	12086.95	7544.96	7555.36	4641.99
PE Ratio	8.61	4.02	6.55	4.29	3.87	7.57
PS Ratio	0.83	0.40	0.76	0.49	0.69	0.69
PB Ratio	1.76	0.71	1.30	1.02	1.22	1.07
P/TBV Ratio	1.77	0.71	1.30	1.02	1.21	1.07
P/FCF Ratio	2.52	1.63	-	3.63	6.81	-
P/OCF Ratio	2.52	1.63	-	3.58	6.80	-
EV/Sales Ratio	0.41	0.21	0.80	0.20	0.33	0.40
EV/EBITDA Ratio	3.18	1.56	5.23	1.20	1.75	3.56
EV/EBIT Ratio	3.21	1.59	5.31	1.21	1.77	3.66
EV/FCF Ratio	1.25	0.86	-	1.45	3.25	-
Debt / Equity Ratio	0.20	0.24	0.42	0.01	0.00	0.03
Debt / EBITDA Ratio	0.72	1.01	1.59	0.02	0.00	0.17
Debt / FCF Ratio	0.28	0.56	-	0.02	0.00	-
Net Debt / Equity Ratio	-0.89	-0.30	0.10	-0.56	-0.57	-0.29
Net Debt / EBITDA Ratio	-3.22	-1.25	0.38	-1.64	-1.72	-1.70
Net Debt / FCF Ratio	-1.27	-0.69	-0.19	-1.98	-3.18	20.09
Asset Turnover	0.67	0.57	0.61	0.90	1.17	0.88
Inventory Turnover	3.05	2.06	2.11	4.70	6.99	5.65
Quick Ratio	1.13	0.38	0.28	0.40	0.96	0.78
Current Ratio	1.79	1.35	1.51	1.42	2.11	2.18
Return on Equity (ROE)	22.78%	18.76%	20.79%	25.74%	36.87%	14.88%
Return on Assets (ROA)	5.32%	4.78%	5.68%	9.11%	13.53%	6.01%
Return on Invested Capital (ROIC)	186.96%	22.20%	27.28%	64.24%	56.88%	22.22%
Return on Capital Employed (ROCE)	27.20%	23.60%	24.60%	33.40%	32.40%	16.60%
Earnings Yield	12.18%	24.88%	15.27%	23.29%	25.85%	13.22%
FCF Yield	39.66%	61.23%	-39.20%	27.58%	14.68%	-1.37%
Dividend Yield	0.81%	2.45%	1.24%	1.59%	1.59%	2.15%
Payout Ratio	7.32%	7.70%	6.67%	6.52%	4.82%	16.17%
Buyback Yield / Dilution	11.32%	6.22%	9.71%	0.76%	1.83%	5.97%
Total Shareholder Return	12.13%	8.67%	10.95%	2.35%	3.42%	8.13%

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