Wemade Play 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	May '26 May 28, 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	63,350	71,885	71,871	129,077	128,973	293,506
Market Cap Growth	-12.24%	0.02%	-44.32%	0.08%	-56.06%	57.17%
Enterprise Value	37,607	36,492	143,344	210,049	198,413	163,679
Last Close Price	6680.00	7580.00	6910.00	12410.00	12400.00	34350.00
PE Ratio	3.37	3.81	3.05	29.93	-	20.62
Forward PE	-	19.60	19.60	19.60	19.60	19.60
PS Ratio	0.51	0.57	0.60	1.06	0.96	2.78
PB Ratio	0.22	0.26	0.28	0.57	0.58	1.77
P/TBV Ratio	0.25	0.30	0.34	0.71	0.75	2.61
P/FCF Ratio	3.12	3.88	14.99	49.62	-	32.81
P/OCF Ratio	2.97	3.68	14.62	31.94	13.93	28.77
EV/Sales Ratio	0.30	0.29	1.19	1.73	1.48	1.55
EV/EBITDA Ratio	1.17	2.10	15.51	21.34	18.95	16.14
EV/EBIT Ratio	1.39	3.40	136.06	-	214.79	27.46
EV/FCF Ratio	1.85	1.97	29.90	80.75	-	18.30
Debt / Equity Ratio	0.04	0.04	0.38	0.53	0.59	0.03
Debt / EBITDA Ratio	0.59	0.59	10.52	12.28	12.48	0.42
Debt / FCF Ratio	0.55	0.55	20.27	46.45	-	0.48
Net Debt / Equity Ratio	-0.16	-0.16	0.24	0.32	0.29	-0.65
Net Debt / EBITDA Ratio	-2.55	-2.55	6.57	7.31	6.18	-10.68
Net Debt / FCF Ratio	-2.40	-2.40	12.67	27.66	-0.40	-12.11
Asset Turnover	0.35	0.35	0.30	0.31	0.45	0.59
Quick Ratio	4.75	4.75	0.42	3.04	2.80	7.11
Current Ratio	4.91	4.91	0.43	3.13	2.86	7.20
Return on Equity (ROE)	7.88%	7.88%	10.13%	1.92%	-0.27%	9.14%
Return on Assets (ROA)	1.86%	1.86%	0.17%	-0.07%	0.19%	2.09%
Return on Invested Capital (ROIC)	3.99%	3.37%	0.24%	-0.13%	0.54%	15.70%
Return on Capital Employed (ROCE)	3.50%	3.50%	0.40%	-0.10%	0.20%	3.40%
Earnings Yield	32.55%	26.22%	32.77%	3.34%	-0.30%	4.85%
FCF Yield	32.03%	25.76%	6.67%	2.02%	-125.37%	3.05%
Payout Ratio	-	2.20%	1.01%	1.14%	-	-
Buyback Yield / Dilution	0.01%	0.01%	10.38%	-13.02%	-20.23%	3.34%