MOBASE 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 2, 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	97,972	71,343	63,191	80,436	66,713	98,602
Market Cap Growth	28.65%	12.90%	-21.44%	20.57%	-32.34%	7.50%
Enterprise Value	376,780	372,499	349,075	356,992	375,496	419,516
Last Close Price	4415.00	3215.00	2611.49	3324.15	2693.82	3802.01
PE Ratio	8.41	6.12	2.26	5.06	3.56	16.74
Forward PE	-	3.72	3.72	3.72	3.72	3.72
PS Ratio	0.07	0.05	0.05	0.06	0.05	0.08
PB Ratio	0.21	0.15	0.14	0.20	0.16	0.27
P/TBV Ratio	0.31	0.22	0.20	0.28	0.24	0.39
P/FCF Ratio	2.16	1.58	15.72	51.90	1.58	4.45
P/OCF Ratio	0.93	0.68	0.70	1.55	0.69	1.53
EV/Sales Ratio	0.27	0.27	0.27	0.28	0.28	0.36
EV/EBITDA Ratio	3.97	3.92	3.30	3.72	2.78	5.87
EV/EBIT Ratio	9.06	8.96	6.82	8.77	5.29	30.51
EV/FCF Ratio	8.32	8.22	86.81	230.35	8.92	18.93
Debt / Equity Ratio	0.53	0.53	0.59	0.57	0.58	0.73
Debt / EBITDA Ratio	2.58	2.58	2.51	2.41	1.74	3.68
Debt / FCF Ratio	5.40	5.40	66.03	149.48	5.58	11.85
Net Debt / Equity Ratio	0.34	0.34	0.43	0.43	0.41	0.58
Net Debt / EBITDA Ratio	1.68	1.68	1.85	1.80	1.23	2.92
Net Debt / FCF Ratio	3.52	3.52	48.63	111.24	3.95	9.41
Asset Turnover	1.26	1.26	1.23	1.26	1.32	1.19
Inventory Turnover	6.25	6.25	5.91	6.45	7.09	6.95
Quick Ratio	0.70	0.70	0.68	0.70	0.71	0.59
Current Ratio	1.13	1.13	1.13	1.11	1.10	0.96
Return on Equity (ROE)	4.63%	4.63%	8.58%	5.03%	6.21%	2.27%
Return on Assets (ROA)	2.39%	2.39%	3.03%	2.53%	4.43%	0.87%
Return on Invested Capital (ROIC)	5.20%	5.17%	6.17%	5.46%	8.91%	1.17%
Return on Capital Employed (ROCE)	7.20%	7.20%	8.70%	7.80%	13.40%	2.90%
Earnings Yield	11.90%	16.34%	44.19%	19.76%	28.13%	5.97%
FCF Yield	46.24%	63.50%	6.36%	1.93%	63.11%	22.48%
Payout Ratio	3.37%	3.36%	10.79%	18.52%	1.02%	46.09%
Buyback Yield / Dilution	4.12%	4.12%	-0.03%	0.25%	2.14%	0.08%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.