NEORIGIN 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	38,219	21,491	48,232	59,213	119,734	132,122
Market Cap Growth	71.36%	-55.44%	-18.54%	-50.55%	-9.38%	339.39%
Enterprise Value	43,987	19,362	40,998	43,197	113,257	130,582
Last Close Price	1523.00	1005.00	2310.00	2835.00	6000.00	9074.53
PS Ratio	1.28	0.61	2.61	2.27	5.80	13.95
PB Ratio	1.30	0.71	1.39	1.48	2.84	13.78
P/TBV Ratio	2.85	1.51	2.23	2.05	2.99	13.95
EV/Sales Ratio	1.47	0.55	2.21	1.66	5.49	13.78
EV/EBITDA Ratio	-	-	-	70.72	-	-
EV/FCF Ratio	-6.27	-	-	-	-	-
Debt / Equity Ratio	0.25	0.23	0.18	0.09	0.11	0.12
Debt / EBITDA Ratio	-	-	-	5.87	-	-
Net Debt / Equity Ratio	0.16	0.11	-0.11	-0.36	-0.64	-0.15
Net Debt / EBITDA Ratio	-1.09	-1.01	3.31	-23.32	25.14	12.37
Net Debt / FCF Ratio	-0.67	-1.06	0.85	7.30	12.61	1.37
Asset Turnover	0.67	0.77	0.39	0.51	0.65	-
Inventory Turnover	-	-	-	31.36	27.37	-
Quick Ratio	0.79	0.67	1.22	2.46	3.83	4.04
Current Ratio	1.63	1.49	2.17	3.06	4.03	5.75
Return on Equity (ROE)	-22.00%	-16.24%	-10.26%	1.42%	-7.86%	-
Return on Assets (ROA)	-9.25%	-8.03%	-3.37%	-1.42%	-4.80%	-
Return on Invested Capital (ROIC)	-19.69%	-18.12%	-9.09%	-5.65%	-21.08%	-17.03%
Return on Capital Employed (ROCE)	-22.40%	-19.20%	-7.30%	-2.90%	-5.70%	-16.20%
Earnings Yield	-17.56%	-24.50%	-13.05%	-2.58%	-1.70%	-1.36%
FCF Yield	-18.35%	-14.04%	-9.00%	-3.30%	-1.79%	-0.82%
Buyback Yield / Dilution	-10.12%	-2.36%	23.83%	-96.35%	-14.96%	-6.50%

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