Daechang Solution 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	Jul '26 Jul 20, 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	58,141	83,905	49,020	69,392	48,383	79,259
Market Cap Growth	-24.05%	71.17%	-29.36%	43.42%	-38.96%	0.81%
Enterprise Value	122,709	142,603	107,766	125,575	109,477	140,993
Last Close Price	1618.00	2335.00	1540.00	2180.00	1520.00	2490.00
PE Ratio	-	-	-	29.70	-	-
PS Ratio	0.82	1.40	0.80	0.97	0.92	1.61
PB Ratio	1.57	2.33	1.49	1.94	1.67	2.15
P/TBV Ratio	1.84	2.72	1.86	2.35	1.88	2.44
EV/Sales Ratio	1.73	2.38	1.76	1.75	2.08	2.86
EV/EBITDA Ratio	30.34	128.28	84.66	19.49	-	-
EV/EBIT Ratio	47.56	-	620.76	23.25	-	-
Debt / Equity Ratio	1.99	1.98	2.21	1.68	2.05	1.65
Debt / EBITDA Ratio	18.21	63.96	57.00	9.30	-	-
Net Debt / Equity Ratio	1.61	1.64	1.74	1.45	1.94	1.47
Net Debt / EBITDA Ratio	14.76	53.02	44.80	8.05	-13.48	-8.24
Net Debt / FCF Ratio	-23.07	-11.26	-8.51	-51.65	-19.03	-38.29
Asset Turnover	0.50	0.43	0.47	0.57	0.43	0.40
Inventory Turnover	3.61	3.68	4.55	4.66	4.66	4.36
Quick Ratio	0.49	0.38	0.35	0.25	0.20	0.21
Current Ratio	0.90	0.76	0.56	0.50	0.41	0.39
Return on Equity (ROE)	-14.54%	-22.59%	-7.90%	8.66%	-23.79%	-37.67%
Return on Assets (ROA)	1.14%	-0.03%	0.08%	2.67%	-2.70%	-4.36%
Return on Capital Employed (ROCE)	2.90%	-0.10%	0.30%	8.70%	-12.10%	-15.20%
Earnings Yield	-7.67%	-7.80%	-6.30%	3.37%	-14.44%	-16.79%
FCF Yield	-4.45%	-6.24%	-13.68%	-1.45%	-6.10%	-1.79%
Buyback Yield / Dilution	-9.66%	-6.55%	0.03%	-	-	-1.33%