Wemade Max 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 11, 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	282,505	513,343	251,233	462,190	316,270	719,978
Market Cap Growth	-43.75%	104.33%	-45.64%	46.14%	-56.07%	2928.52%
Enterprise Value	211,746	425,345	228,628	440,486	295,489	712,294
Last Close Price	3390.00	6160.00	7610.00	14000.00	9580.00	46400.00
PE Ratio	-	-	-	72.14	12.52	-
Forward PE	-	21.25	21.25	21.25	21.25	21.25
PS Ratio	2.10	3.45	3.35	6.63	3.67	20.27
PB Ratio	0.59	1.05	0.48	4.33	3.29	26.35
P/TBV Ratio	2.13	3.73	1.77	6.03	4.52	38.79
P/FCF Ratio	-	-	122.85	56.84	9.07	343.48
P/OCF Ratio	-	-	103.55	50.11	8.99	318.45
EV/Sales Ratio	1.58	2.86	3.05	6.31	3.43	20.05
EV/EBITDA Ratio	-	-	-	62.92	10.98	312.20
EV/EBIT Ratio	-	-	-	119.50	11.99	2436.33
EV/FCF Ratio	-	-	111.80	54.17	8.47	339.82
Debt / Equity Ratio	0.08	0.07	0.01	0.06	0.13	0.59
Debt / EBITDA Ratio	-	-	-	0.84	0.46	7.04
Debt / FCF Ratio	-	-	3.50	0.72	0.35	7.67
Net Debt / Equity Ratio	-0.21	-0.23	-0.31	-0.46	-0.45	-0.32
Net Debt / EBITDA Ratio	3.64	7.76	36.61	-7.04	-1.60	-3.78
Net Debt / FCF Ratio	2.33	3.91	-79.22	-6.06	-1.24	-4.12
Asset Turnover	0.23	0.26	0.21	0.55	0.98	0.74
Quick Ratio	5.70	5.66	4.85	3.41	4.28	2.83
Current Ratio	6.38	5.79	4.95	3.54	6.63	3.03
Return on Equity (ROE)	-9.16%	-7.03%	-4.94%	2.17%	36.52%	-5.40%
Return on Assets (ROA)	-6.68%	-5.21%	-1.65%	1.82%	17.49%	0.38%
Return on Invested Capital (ROIC)	-16.18%	-13.06%	-4.53%	6.67%	63.62%	1.75%
Return on Capital Employed (ROCE)	-11.60%	-9.00%	-1.70%	3.30%	23.00%	0.70%
Earnings Yield	-15.91%	-6.93%	-3.78%	1.39%	7.99%	-0.18%
FCF Yield	-14.98%	-5.69%	0.81%	1.76%	11.03%	0.29%
Payout Ratio	-	-	-	1.05%	-	-
Buyback Yield / Dilution	-73.56%	-137.02%	-6.04%	-6.00%	-100.71%	-87.32%