KOSDAQ:101170 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	May '26 May 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	185,037	229,445	62,912	83,663	76,790	53,528
Market Cap Growth	159.74%	264.71%	-24.80%	8.95%	43.46%	-19.48%
Enterprise Value	176,316	221,398	51,304	80,072	58,563	35,378
Last Close Price	14000.00	17360.00	4745.56	6270.81	5712.00	3914.77
PE Ratio	77.29	95.83	-	16.61	15.07	15.20
PS Ratio	3.24	4.02	0.88	1.46	1.12	0.88
PB Ratio	2.23	2.77	0.78	0.93	0.89	0.65
P/TBV Ratio	2.31	2.86	0.81	0.96	0.92	0.67
P/FCF Ratio	-	-	4.08	-	-	21.11
P/OCF Ratio	54.63	67.74	3.44	44.54	42.13	9.94
EV/Sales Ratio	3.09	3.88	0.72	1.40	0.86	0.58
EV/EBITDA Ratio	39.17	49.18	20.08	12.90	6.59	5.85
EV/EBIT Ratio	148.27	186.18	-	32.38	10.89	17.94
EV/FCF Ratio	-32.28	-	3.33	-	-	13.95
Debt / Equity Ratio	0.00	0.00	0.00	0.02	-	-
Debt / EBITDA Ratio	0.02	0.02	0.12	0.25	-	-
Debt / FCF Ratio	-	-	0.02	-	-	-
Net Debt / Equity Ratio	-0.10	-0.10	-0.19	0.00	-0.17	-0.23
Net Debt / EBITDA Ratio	-1.94	-1.94	-5.93	-0.06	-1.68	-3.08
Net Debt / FCF Ratio	1.60	1.60	-0.98	0.03	30.48	-7.35
Asset Turnover	0.62	0.62	0.72	0.57	0.73	0.66
Inventory Turnover	3.30	3.30	3.41	2.65	4.41	3.38
Quick Ratio	2.00	2.00	2.38	1.04	4.08	3.06
Current Ratio	3.64	3.64	3.71	2.85	5.45	4.67
Return on Equity (ROE)	2.93%	2.93%	-9.14%	5.73%	6.06%	4.37%
Return on Assets (ROA)	0.80%	0.80%	-1.01%	1.54%	3.58%	1.35%
Return on Invested Capital (ROIC)	1.60%	1.70%	-2.07%	3.05%	6.68%	2.65%
Return on Capital Employed (ROCE)	1.40%	1.40%	-2.00%	2.70%	6.20%	2.40%
Earnings Yield	1.29%	1.04%	-12.35%	6.02%	6.63%	6.58%
FCF Yield	-2.95%	-2.38%	24.48%	-14.41%	-0.64%	4.74%
Dividend Yield	0.38%	-	-	0.80%	1.75%	2.55%
Payout Ratio	16.56%	16.56%	-	26.24%	25.94%	18.77%
Buyback Yield / Dilution	-0.04%	-0.04%	0.04%	-	-	-
Total Shareholder Return	0.33%	-0.04%	0.04%	0.80%	1.75%	2.55%

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