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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 17, 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	203,785	190,750	80,573	132,564	95,022	96,586
Market Cap Growth	115.59%	136.74%	-39.22%	39.51%	-1.62%	60.28%
Enterprise Value	117,041	83,183	42,607	139,792	37,971	46,053
Last Close Price	23450.00	21950.00	7783.12	11535.04	7200.44	7210.36
PE Ratio	9.01	8.28	4.02	6.55	4.29	3.87
PS Ratio	0.90	0.84	0.40	0.76	0.49	0.69
PB Ratio	1.62	1.51	0.71	1.30	1.02	1.22
P/TBV Ratio	1.62	1.52	0.71	1.30	1.02	1.21
P/FCF Ratio	3.05	2.85	1.63	-	3.63	6.81
P/OCF Ratio	2.87	2.69	1.63	-	3.58	6.80
EV/Sales Ratio	0.52	0.37	0.21	0.80	0.20	0.33
EV/EBITDA Ratio	3.97	2.82	1.56	5.23	1.20	1.75
EV/EBIT Ratio	4.02	2.86	1.59	5.31	1.21	1.77
EV/FCF Ratio	1.75	1.25	0.86	-	1.45	3.25
Debt / Equity Ratio	0.15	0.15	0.24	0.42	0.01	0.00
Debt / EBITDA Ratio	0.65	0.65	1.01	1.59	0.02	0.00
Debt / FCF Ratio	0.29	0.29	0.56	-	0.02	0.00
Net Debt / Equity Ratio	-0.69	-0.69	-0.30	0.10	-0.56	-0.57
Net Debt / EBITDA Ratio	-2.96	-2.96	-1.25	0.38	-1.64	-1.72
Net Debt / FCF Ratio	-1.30	-1.30	-0.69	-0.19	-1.98	-3.18
Asset Turnover	0.71	0.71	0.57	0.61	0.90	1.17
Inventory Turnover	2.46	2.46	2.06	2.11	4.70	6.99
Quick Ratio	1.19	1.19	0.38	0.28	0.40	0.96
Current Ratio	2.02	2.02	1.35	1.51	1.42	2.11
Return on Equity (ROE)	19.30%	19.30%	18.76%	20.79%	25.74%	36.87%
Return on Assets (ROA)	5.64%	5.64%	4.78%	5.68%	9.11%	13.53%
Return on Invested Capital (ROIC)	86.06%	38.19%	22.20%	27.28%	64.24%	56.88%
Return on Capital Employed (ROCE)	23.00%	23.00%	23.60%	24.60%	33.40%	32.40%
Earnings Yield	11.31%	12.08%	24.88%	15.27%	23.29%	25.85%
FCF Yield	32.80%	35.04%	61.23%	-39.20%	27.58%	14.68%
Dividend Yield	5.12%	5.47%	2.57%	1.30%	1.67%	1.66%
Payout Ratio	8.27%	8.27%	7.70%	6.67%	6.52%	4.82%
Buyback Yield / Dilution	12.40%	12.40%	6.22%	9.71%	0.76%	1.83%
Total Shareholder Return	17.37%	17.87%	8.79%	11.01%	2.43%	3.49%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.