RSUPPORT 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 12, 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	120,480	137,512	191,943	220,408	415,564	690,869
Market Cap Growth	-18.56%	-28.36%	-12.91%	-46.96%	-39.85%	399.37%
Enterprise Value	108,116	118,907	156,068	178,337	369,375	669,423
Last Close Price	2320.00	2629.09	3656.31	4185.44	7848.92	12983.14
PE Ratio	46.63	45.26	26.43	52.49	16.96	-
Forward PE	-	10.09	10.09	10.09	19.39	38.01
PS Ratio	2.41	2.89	3.81	4.54	7.92	14.90
PB Ratio	1.23	1.43	2.07	2.57	4.98	11.47
P/TBV Ratio	1.24	1.45	2.09	2.59	5.03	11.53
P/FCF Ratio	-	-	-	-	39.27	38.59
P/OCF Ratio	23.91	20.81	28.49	22.98	24.42	37.61
EV/Sales Ratio	2.16	2.50	3.10	3.67	7.04	14.44
EV/EBITDA Ratio	17.52	20.56	16.06	18.95	19.10	33.15
EV/EBIT Ratio	36.83	34.74	20.00	24.36	21.27	36.25
EV/FCF Ratio	-30.65	-	-	-	34.91	37.40
Debt / Equity Ratio	0.04	0.15	0.01	0.02	0.03	0.09
Debt / EBITDA Ratio	0.64	2.53	0.08	0.15	0.12	0.26
Debt / FCF Ratio	-	-	-	-	0.22	0.29
Net Debt / Equity Ratio	-0.13	-0.10	-0.25	-0.42	-0.47	-0.47
Net Debt / EBITDA Ratio	-2.03	-1.59	-2.42	-3.83	-2.03	-1.41
Net Debt / FCF Ratio	3.55	0.65	1.30	366.82	-3.71	-1.59
Asset Turnover	0.42	0.43	0.51	0.51	0.62	0.60
Inventory Turnover	0.14	0.30	0.53	0.49	0.36	0.26
Quick Ratio	1.66	1.54	3.79	4.56	5.04	2.88
Current Ratio	1.91	1.64	4.08	5.15	5.11	2.94
Return on Equity (ROE)	2.69%	3.25%	8.16%	4.98%	34.15%	-2.03%
Return on Assets (ROA)	1.53%	1.92%	4.91%	4.82%	12.81%	14.99%
Return on Invested Capital (ROIC)	2.28%	2.92%	10.81%	12.02%	45.77%	49.88%
Return on Capital Employed (ROCE)	3.00%	3.40%	8.30%	8.50%	20.60%	30.00%
Earnings Yield	2.15%	2.21%	3.78%	1.91%	5.90%	-0.18%
FCF Yield	-2.93%	-10.31%	-9.39%	-0.04%	2.55%	2.59%
Dividend Yield	0.43%	0.38%	-	0.48%	0.51%	0.23%
Payout Ratio	20.12%	17.14%	14.34%	49.67%	6.38%	-
Buyback Yield / Dilution	0.12%	-	0.07%	0.03%	-0.06%	-0.24%
Total Shareholder Return	0.55%	0.38%	0.07%	0.51%	0.45%	-0.01%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.