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	Jun '26 Jun 8, 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	80,885	71,343	63,191	80,436	66,713	98,602
Market Cap Growth	15.87%	12.90%	-21.44%	20.57%	-32.34%	7.50%
Enterprise Value	370,015	372,499	349,075	356,992	375,496	419,516
Last Close Price	3645.00	3215.00	2611.49	3324.15	2693.82	3802.01
PE Ratio	3.71	6.12	2.26	5.06	3.56	16.74
Forward PE	-	3.72	3.72	3.72	3.72	3.72
PS Ratio	0.06	0.05	0.05	0.06	0.05	0.08
PB Ratio	0.17	0.15	0.14	0.20	0.16	0.27
P/TBV Ratio	0.24	0.22	0.20	0.28	0.24	0.39
P/FCF Ratio	1.61	1.58	15.72	51.90	1.58	4.45
P/OCF Ratio	0.71	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	3.43	3.92	3.30	3.72	2.78	5.87
EV/EBIT Ratio	6.89	8.96	6.82	8.77	5.29	30.51
EV/FCF Ratio	7.36	8.22	86.81	230.35	8.92	18.93
Debt / Equity Ratio	0.51	0.53	0.59	0.57	0.58	0.73
Debt / EBITDA Ratio	2.56	2.58	2.51	2.41	1.74	3.68
Debt / FCF Ratio	4.97	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	3.26	3.52	48.63	111.24	3.95	9.41
Asset Turnover	1.22	1.26	1.23	1.26	1.32	1.19
Inventory Turnover	6.14	6.25	5.91	6.45	7.09	6.95
Quick Ratio	0.76	0.70	0.68	0.70	0.71	0.59
Current Ratio	1.16	1.13	1.13	1.11	1.10	0.96
Return on Equity (ROE)	6.50%	4.63%	8.58%	5.03%	6.21%	2.27%
Return on Assets (ROA)	2.44%	2.39%	3.03%	2.53%	4.43%	0.87%
Return on Invested Capital (ROIC)	5.38%	5.17%	6.17%	5.46%	8.91%	1.17%
Return on Capital Employed (ROCE)	7.40%	7.20%	8.70%	7.80%	13.40%	2.90%
Earnings Yield	26.47%	16.34%	44.19%	19.76%	28.13%	5.97%
FCF Yield	62.12%	63.50%	6.36%	1.93%	63.11%	22.48%
Payout Ratio	2.46%	3.36%	10.79%	18.52%	1.02%	46.09%
Buyback Yield / Dilution	5.67%	4.03%	-0.03%	0.25%	2.14%	0.08%