Noble M&B 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 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	542	15,902	15,902	15,902	75,267	69,788
Market Cap Growth	-99.53%	-	-	-78.87%	7.85%	-36.25%
Enterprise Value	-9,851	5,809	7,629	13,628	62,507	85,986
Last Close Price	14.00	411.00	411.00	411.00	2995.00	3130.00
Forward PE	-	3.87	3.87	3.87	3.87	3.87
PS Ratio	0.15	4.17	4.05	3.00	5.04	3.39
PB Ratio	0.29	6.80	4.26	1.52	3.49	1.54
P/TBV Ratio	0.03	0.91	0.88	0.65	2.15	1.37
P/FCF Ratio	-	-	-	-	35.86	-
P/OCF Ratio	-	-	-	-	28.07	-
EV/Sales Ratio	-	1.52	1.94	2.57	4.18	4.18
EV/FCF Ratio	-	-	-	-	29.78	-
Debt / Equity Ratio	2.97	2.35	1.43	0.83	0.81	1.14
Debt / FCF Ratio	-	-	-	-	8.29	-
Net Debt / Equity Ratio	2.74	2.22	1.33	0.15	-0.11	0.33
Net Debt / EBITDA Ratio	-2.87	-2.67	-0.81	-0.12	0.25	-1.79
Net Debt / FCF Ratio	-6.96	-7.73	-0.97	-0.29	-1.13	-1.06
Asset Turnover	0.18	0.19	0.16	0.14	0.19	0.25
Inventory Turnover	7.36	7.16	7.73	5.57	4.89	4.64
Quick Ratio	0.07	0.07	0.09	0.61	1.06	0.90
Current Ratio	0.11	0.11	0.17	0.68	1.26	1.03
Return on Equity (ROE)	-44.55%	-45.49%	-94.58%	-90.75%	-193.96%	-73.62%
Return on Assets (ROA)	-7.90%	-8.58%	-18.25%	-24.66%	-8.47%	-13.39%
Return on Capital Employed (ROCE)	-58.10%	-57.30%	-107.50%	-107.00%	-43.00%	-31.50%
Earnings Yield	-82.79%	-4.85%	-39.63%	-89.05%	-76.55%	-23.20%
FCF Yield	-133.56%	-4.23%	-32.28%	-32.55%	2.79%	-20.29%
Buyback Yield / Dilution	0.69%	-0.08%	-4.61%	-52.66%	-79.79%	-40.46%