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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 22, 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	63,021	67,082	68,520	76,133	154,381	118,781
Market Cap Growth	-7.80%	-2.10%	-10.00%	-50.69%	29.97%	59.76%
Enterprise Value	58,755	62,682	50,418	43,891	116,611	105,398
Last Close Price	7450.00	7930.00	7774.37	8293.95	16071.65	12403.25
PE Ratio	12.50	13.30	9.46	251.41	11.09	7.86
PS Ratio	0.69	0.73	0.80	0.69	1.39	1.71
PB Ratio	0.40	0.43	0.44	0.51	1.00	0.84
P/TBV Ratio	0.41	0.44	0.45	0.51	1.01	0.84
P/FCF Ratio	38.09	40.55	7.56	8.98	11.27	-
P/OCF Ratio	10.37	11.04	5.58	6.23	10.15	-
EV/Sales Ratio	0.64	0.68	0.59	0.40	1.05	1.52
EV/EBITDA Ratio	10.75	11.47	12.81	3.09	7.21	24.72
EV/EBIT Ratio	41.02	43.76	81.59	3.55	8.37	52.82
EV/FCF Ratio	35.51	37.89	5.56	5.18	8.51	-
Debt / Equity Ratio	0.07	0.07	0.07	-	0.01	0.02
Debt / EBITDA Ratio	1.92	1.92	2.67	-	0.13	0.81
Debt / FCF Ratio	6.35	6.35	1.16	-	0.15	-
Net Debt / Equity Ratio	-0.03	-0.03	-0.11	-0.29	-0.26	-0.11
Net Debt / EBITDA Ratio	-0.81	-0.81	-4.23	-3.04	-2.46	-3.81
Net Debt / FCF Ratio	-2.67	-2.67	-1.83	-5.08	-2.90	4.13
Asset Turnover	0.51	0.51	0.51	0.65	0.66	0.46
Inventory Turnover	4.20	4.20	4.20	4.56	4.52	4.28
Quick Ratio	1.86	1.86	1.84	4.92	2.77	2.06
Current Ratio	3.70	3.70	2.91	7.13	4.02	3.50
Return on Equity (ROE)	3.25%	3.25%	4.75%	0.21%	9.50%	11.12%
Return on Assets (ROA)	0.50%	0.50%	0.23%	4.56%	5.13%	0.82%
Return on Invested Capital (ROIC)	0.71%	0.74%	0.36%	8.76%	9.16%	1.28%
Return on Capital Employed (ROCE)	0.90%	0.90%	0.40%	8.20%	8.80%	1.30%
Earnings Yield	8.01%	7.52%	10.57%	0.40%	9.02%	12.73%
FCF Yield	2.63%	2.47%	13.23%	11.13%	8.88%	-3.31%
Dividend Yield	4.35%	-	-	-	2.49%	2.02%
Payout Ratio	53.65%	53.65%	46.73%	1117.37%	15.19%	12.78%
Buyback Yield / Dilution	-0.09%	-0.09%	0.01%	-	0.21%	0.70%
Total Shareholder Return	4.26%	-0.09%	0.01%	-	2.70%	2.72%

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