Nice D&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	Mar '26 Mar 19, 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	89,320	98,714	74,228	96,404	118,580	147,994
Market Cap Growth	24.60%	32.99%	-23.00%	-18.70%	-19.88%	-1.74%
Enterprise Value	9,484	23,341	12,374	41,837	68,100	104,776
Last Close Price	5800.00	6410.00	4613.72	5992.09	7156.86	8721.83
PE Ratio	6.91	7.64	4.07	9.29	8.66	11.14
Forward PE	6.21	6.96	5.28	7.20	8.32	11.76
PS Ratio	0.98	1.08	0.83	1.10	1.29	1.67
PB Ratio	0.77	0.85	0.70	1.06	1.41	1.87
P/TBV Ratio	0.79	0.88	0.73	1.12	1.50	2.20
P/FCF Ratio	5.27	5.83	5.24	6.58	7.60	7.78
P/OCF Ratio	5.05	5.58	4.61	6.36	7.05	7.66
EV/Sales Ratio	0.10	0.26	0.14	0.48	0.74	1.18
EV/EBITDA Ratio	0.52	1.24	0.63	2.26	3.50	5.07
EV/EBIT Ratio	0.64	1.51	0.79	2.95	4.39	6.29
EV/FCF Ratio	0.56	1.38	0.87	2.86	4.36	5.50
Debt / Equity Ratio	0.04	0.04	0.06	0.04	0.04	0.05
Debt / EBITDA Ratio	0.24	0.24	0.31	0.18	0.17	0.17
Debt / FCF Ratio	0.27	0.27	0.43	0.23	0.22	0.19
Net Debt / Equity Ratio	-0.69	-0.69	-0.64	-0.64	-0.66	-0.73
Net Debt / EBITDA Ratio	-4.24	-4.24	-3.42	-3.15	-2.86	-2.79
Net Debt / FCF Ratio	-4.71	-4.71	-4.78	-3.98	-3.56	-3.03
Asset Turnover	0.68	0.68	0.74	0.80	0.88	0.93
Quick Ratio	4.92	4.92	4.40	3.66	3.32	3.37
Current Ratio	5.11	5.11	4.49	3.76	3.44	3.49
Return on Equity (ROE)	11.69%	11.69%	18.61%	11.89%	17.47%	18.97%
Return on Assets (ROA)	7.21%	7.21%	8.17%	8.11%	9.23%	10.92%
Return on Invested Capital (ROIC)	32.73%	33.29%	34.60%	36.50%	52.74%	60.02%
Return on Capital Employed (ROCE)	13.00%	13.00%	14.40%	15.40%	18.10%	20.30%
Earnings Yield	14.47%	13.09%	24.59%	10.76%	11.55%	8.98%
FCF Yield	18.97%	17.17%	19.07%	15.20%	13.16%	12.86%
Dividend Yield	3.53%	-	-	-	-	2.64%
Payout Ratio	24.43%	24.43%	15.35%	27.01%	25.86%	23.19%
Buyback Yield / Dilution	0.01%	0.01%	-0.02%	-	-	-
Total Shareholder Return	3.54%	0.01%	-0.02%	-	-	2.64%

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