Topco Media 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 2, 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	81,130	95,453	-	-	-	-
Enterprise Value	77,384	93,736	-	-	-	-
Last Close Price	1654.00	1946.00	-	-	-	-
PS Ratio	1.67	1.96	-	-	-	-
PB Ratio	2.50	2.94	-	-	-	-
P/TBV Ratio	18.08	21.28	-	-	-	-
P/FCF Ratio	10.11	11.90	-	-	-	-
P/OCF Ratio	9.83	11.57	-	-	-	-
EV/Sales Ratio	1.59	1.93	-	-	-	-
EV/EBITDA Ratio	7.28	8.82	-	-	-	-
EV/EBIT Ratio	24.42	29.58	-	-	-	-
EV/FCF Ratio	9.65	11.69	-	-	-	-
Debt / Equity Ratio	0.44	0.44	0.01	0.01	0.37	0.99
Debt / EBITDA Ratio	1.33	1.33	-	-	4.11	-
Debt / FCF Ratio	1.77	1.77	-	-	2.33	-
Net Debt / Equity Ratio	-0.11	-0.11	-0.48	-0.39	-0.18	-0.60
Net Debt / EBITDA Ratio	-0.35	-0.35	11.79	66.16	-2.05	2.99
Net Debt / FCF Ratio	-0.47	-0.47	7.53	2.66	-1.16	3.68
Asset Turnover	0.98	0.98	0.58	0.38	0.21	-
Quick Ratio	0.99	0.99	3.56	5.13	1.53	1.53
Current Ratio	1.04	1.04	3.72	5.15	1.67	1.68
Return on Equity (ROE)	-7.16%	-7.16%	-13.55%	-11.99%	-7.08%	-
Return on Assets (ROA)	4.00%	4.00%	-5.79%	-3.29%	1.54%	-
Return on Invested Capital (ROIC)	9.94%	13.89%	-18.74%	-10.29%	7.39%	-18.19%
Return on Capital Employed (ROCE)	8.80%	8.80%	-11.40%	-7.10%	3.90%	-21.20%
Earnings Yield	-2.87%	-2.44%	-	-	-	-
FCF Yield	9.89%	8.40%	-	-	-	-
Buyback Yield / Dilution	-95.05%	-95.05%	-5.92%	-57.37%	-19.19%	-0.32%

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