The Asia Business Daily 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 17, 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	37,839	35,885	56,824	42,199	57,941	100,285
Market Cap Growth	-4.81%	-36.85%	34.66%	-27.17%	-42.22%	93.66%
Enterprise Value	82,485	74,459	185,716	309,402	547,215	8,166
Last Close Price	880.00	1060.00	1628.00	1209.00	1660.00	3320.00
PE Ratio	39.28	11.54	-	-	3.32	4.08
Forward PE	-	8.95	8.95	8.95	8.95	8.95
PS Ratio	0.52	0.49	0.73	0.45	0.68	2.34
PB Ratio	0.38	0.39	0.63	0.25	0.31	0.63
P/TBV Ratio	0.38	0.39	0.63	0.30	0.35	0.63
P/FCF Ratio	0.97	1.41	0.54	0.31	0.81	33.97
P/OCF Ratio	0.95	1.30	0.51	0.30	0.74	17.91
EV/Sales Ratio	1.13	1.02	2.38	3.32	6.42	0.19
EV/EBITDA Ratio	12.59	8.67	-	-	160.67	1.22
EV/EBIT Ratio	41.75	19.79	-	-	950.47	1.51
EV/FCF Ratio	2.12	2.92	1.76	2.25	7.64	2.77
Debt / Equity Ratio	1.31	1.60	2.04	1.68	2.17	0.07
Debt / EBITDA Ratio	19.81	17.23	-	-	121.37	1.66
Debt / FCF Ratio	3.35	5.81	1.75	2.07	5.77	3.76
Net Debt / Equity Ratio	0.45	0.71	1.18	1.42	1.88	-0.54
Net Debt / EBITDA Ratio	6.80	7.70	-2.79	-10.31	105.05	-12.92
Net Debt / FCF Ratio	1.15	2.60	1.02	1.74	4.99	-29.20
Asset Turnover	0.22	0.21	0.17	0.15	0.18	0.21
Inventory Turnover	337.44	376.34	783.23	777.51	837.48	7.40
Quick Ratio	0.66	0.54	0.41	0.22	0.25	2.46
Current Ratio	1.11	0.97	0.70	0.59	0.76	2.71
Return on Equity (ROE)	1.02%	3.39%	-59.09%	-13.07%	10.03%	11.53%
Return on Assets (ROA)	0.37%	0.67%	-5.90%	-2.79%	0.07%	1.64%
Return on Invested Capital (ROIC)	0.58%	1.57%	-14.40%	-5.94%	0.17%	3.58%
Return on Capital Employed (ROCE)	1.10%	2.40%	-29.10%	-10.80%	0.10%	2.80%
Earnings Yield	2.55%	8.66%	-135.08%	-55.57%	30.15%	24.50%
FCF Yield	102.78%	71.00%	185.69%	326.02%	123.68%	2.94%
Payout Ratio	-	-	-	-	4.12%	-
Buyback Yield / Dilution	-25.30%	-20.34%	0.04%	0.94%	-16.59%	-6.79%
Total Shareholder Return	-25.30%	-20.34%	0.04%	0.94%	-16.59%	-6.79%