Dongil Metal Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 26, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	64,206	68,520	76,133	154,381	118,781	74,348
Market Cap Growth	-8.11%	-10.00%	-50.69%	29.97%	59.76%	-7.60%
Enterprise Value	59,806	50,418	43,891	116,611	105,398	60,483
Last Close Price	7590.00	7774.37	8293.95	16071.65	12403.25	7349.12
PE Ratio	15.12	9.46	251.41	11.09	7.86	11.19
PS Ratio	0.74	0.80	0.69	1.39	1.71	1.27
PB Ratio	0.41	0.44	0.51	1.00	0.84	0.57
P/TBV Ratio	0.42	0.45	0.51	1.01	0.84	0.58
P/FCF Ratio	23.16	7.56	8.98	11.27	-	9.90
P/OCF Ratio	9.10	5.58	6.23	10.15	-	9.31
EV/Sales Ratio	0.69	0.59	0.40	1.05	1.52	1.03
EV/EBITDA Ratio	13.88	12.81	3.09	7.21	24.72	10.81
EV/EBIT Ratio	268.19	81.59	3.55	8.37	52.82	18.27
EV/FCF Ratio	21.57	5.56	5.18	8.51	-	8.06
Debt / Equity Ratio	0.07	0.07	-	0.01	0.02	0.03
Debt / EBITDA Ratio	2.44	2.67	-	0.13	0.81	0.62
Debt / FCF Ratio	3.79	1.16	-	0.15	-	0.47
Net Debt / Equity Ratio	-0.03	-0.11	-0.29	-0.26	-0.11	-0.10
Net Debt / EBITDA Ratio	-1.06	-4.23	-3.04	-2.46	-3.81	-2.21
Net Debt / FCF Ratio	-1.64	-1.83	-5.08	-2.90	4.13	-1.65
Asset Turnover	0.49	0.51	0.65	0.66	0.46	0.41
Inventory Turnover	4.06	4.20	4.56	4.52	4.28	4.31
Quick Ratio	1.10	1.84	4.92	2.77	2.06	2.42
Current Ratio	2.17	2.91	7.13	4.02	3.50	3.82
Return on Equity (ROE)	2.74%	4.75%	0.21%	9.50%	11.12%	5.22%
Return on Assets (ROA)	0.08%	0.23%	4.56%	5.13%	0.82%	1.46%
Return on Invested Capital (ROIC)	0.11%	0.36%	8.76%	9.16%	1.28%	2.26%
Return on Capital Employed (ROCE)	0.10%	0.40%	8.20%	8.80%	1.30%	2.50%
Earnings Yield	6.61%	10.57%	0.40%	9.02%	12.73%	8.94%
FCF Yield	4.32%	13.23%	11.13%	8.88%	-3.31%	10.10%
Dividend Yield	4.22%	4.12%	-	2.49%	2.02%	3.07%
Payout Ratio	63.74%	46.73%	1117.37%	15.19%	12.78%	28.48%
Buyback Yield / Dilution	0.01%	-	-	0.21%	0.70%	0.30%
Total Shareholder Return	4.23%	4.12%	-	2.70%	2.72%	3.37%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.