i-SENS 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 29, 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	608,448	438,951	422,032	786,743	451,768	411,251
Market Cap Growth	48.68%	4.01%	-46.36%	74.15%	9.85%	0.83%
Enterprise Value	707,133	544,152	507,647	887,124	492,604	385,614
Last Close Price	21200.00	15900.00	15173.90	28237.83	16182.41	14722.11
PE Ratio	-	-	-	212.11	27.99	16.16
Forward PE	137.89	45.49	41.88	35.92	14.89	12.56
PS Ratio	1.93	1.39	1.45	2.97	1.71	1.77
PB Ratio	1.80	1.30	1.23	2.59	1.48	1.44
P/TBV Ratio	2.15	1.55	1.44	3.20	1.67	1.62
P/FCF Ratio	-	-	54.23	-	-	-
P/OCF Ratio	30.24	21.82	18.38	60.31	67.90	23.88
EV/Sales Ratio	2.24	1.73	1.74	3.35	1.86	1.66
EV/EBITDA Ratio	31.33	21.72	27.64	36.74	15.46	8.62
EV/EBIT Ratio	131.46	69.22	207.26	83.85	24.87	11.40
EV/FCF Ratio	-93.08	-	65.23	-	-	-
Debt / Equity Ratio	0.51	0.51	0.51	0.47	0.33	0.35
Debt / EBITDA Ratio	6.94	6.94	9.46	5.96	3.17	2.26
Debt / FCF Ratio	-	-	22.33	-	-	-
Net Debt / Equity Ratio	0.22	0.22	0.16	0.30	0.09	0.00
Net Debt / EBITDA Ratio	3.02	3.02	2.97	3.81	0.89	0.01
Net Debt / FCF Ratio	-9.95	-9.95	7.02	-3.16	-1.85	-0.01
Asset Turnover	0.54	0.54	0.53	0.56	0.60	0.63
Inventory Turnover	2.53	2.53	2.23	1.94	2.43	3.08
Quick Ratio	1.02	1.02	1.67	0.83	1.69	3.95
Current Ratio	1.52	1.52	2.42	1.49	2.91	5.41
Return on Equity (ROE)	-1.96%	-1.96%	-0.60%	1.12%	5.40%	9.90%
Return on Assets (ROA)	0.84%	0.84%	0.28%	1.39%	2.82%	5.74%
Return on Invested Capital (ROIC)	1.87%	1.94%	-0.73%	1.61%	5.32%	11.61%
Return on Capital Employed (ROCE)	1.90%	1.90%	0.50%	2.90%	5.30%	8.70%
Earnings Yield	-0.85%	-1.17%	-0.43%	0.47%	3.57%	6.19%
FCF Yield	-1.25%	-1.73%	1.84%	-3.69%	-3.39%	-7.39%
Dividend Yield	0.46%	0.63%	-	-	-	-
Payout Ratio	-	-	-	129.57%	25.27%	13.35%
Buyback Yield / Dilution	0.03%	0.03%	0.28%	-0.79%	-0.92%	-0.03%
Total Shareholder Return	0.50%	0.66%	0.28%	-0.79%	-0.92%	-0.03%

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