ENERGY&MACHINERY KOREA Co.,Ltd. (KOSDAQ:095190)

The Duckhorn Portfolio Ratios and Metrics

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

Fiscal Year	Current	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Aug 8, 2025	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Market Capitalization	137,373	96,020	128,595	172,240	235,142	157,321
Market Cap Growth	-10.53%	-25.33%	-25.34%	-26.75%	49.47%	-27.49%
Enterprise Value	195,176	150,209	185,202	219,266	278,838	214,286
Last Close Price	2105.00	2255.00	3020.00	4045.00	5890.00	4330.00
PS Ratio	1.27	0.94	1.35	1.76	3.06	1.97
PB Ratio	1.81	1.25	1.60	1.94	2.83	2.09
P/TBV Ratio	1.85	1.28	1.65	2.04	2.90	2.15
P/OCF Ratio	19.18	51.42	-	18.96	32.86	-
EV/Sales Ratio	1.81	1.47	1.94	2.24	3.63	2.68
EV/EBITDA Ratio	25.27	20.38	34.90	35.99	92.29	-
EV/EBIT Ratio	193.81	392.83	-	-	-	-
Debt / Equity Ratio	1.10	1.07	0.79	0.70	0.85	1.01
Debt / EBITDA Ratio	10.78	11.08	11.99	10.15	23.46	-
Asset Turnover	0.54	0.52	0.54	0.53	0.41	0.44
Inventory Turnover	2.82	3.01	3.69	4.56	4.12	4.11
Quick Ratio	0.34	0.40	0.40	0.59	0.39	0.50
Current Ratio	0.72	0.78	0.98	1.27	0.80	1.01
Return on Equity (ROE)	-2.43%	-2.86%	-11.17%	-3.48%	-3.04%	-19.64%
Return on Assets (ROA)	0.32%	0.12%	-0.80%	-0.43%	-1.21%	-5.08%
Return on Capital (ROIC)	0.42%	0.16%	-0.97%	-0.51%	-1.47%	-6.06%
Return on Capital Employed (ROCE)	0.90%	0.30%	-	-	-	-
Earnings Yield	-1.37%	-2.34%	-7.35%	-1.74%	-1.03%	-10.14%
FCF Yield	-18.20%	-22.12%	-7.31%	-1.22%	-4.17%	-4.19%
Buyback Yield / Dilution	-2.76%	-	-1.48%	-12.83%	-2.44%	-1.39%

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