KineMaster 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 30, 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	26,473	36,709	40,592	65,573	116,092	280,409
Market Cap Growth	-29.78%	-9.56%	-38.10%	-43.52%	-58.60%	-21.92%
Enterprise Value	1,273	12,149	22,651	50,300	100,282	257,799
Last Close Price	1875.00	2600.00	2875.00	4690.00	8570.00	20700.00
PE Ratio	7.75	10.75	9.23	25.00	-	-
PS Ratio	2.16	2.99	3.04	3.91	5.98	11.87
PB Ratio	1.04	1.44	1.83	3.71	12.18	11.75
P/TBV Ratio	1.05	1.45	1.87	4.01	12.73	12.01
P/FCF Ratio	9.07	12.57	11.65	16.68	-	-
P/OCF Ratio	9.05	12.54	11.65	16.52	-	-
EV/Sales Ratio	0.10	0.99	1.70	3.00	5.16	10.92
EV/EBITDA Ratio	0.90	8.58	18.42	19.95	-	-
EV/EBIT Ratio	1.38	13.13	38.25	27.02	-	-
EV/FCF Ratio	0.44	4.16	6.50	12.79	-	-
Debt / Equity Ratio	0.01	0.01	0.02	0.02	0.58	0.04
Debt / EBITDA Ratio	0.16	0.16	0.34	0.17	-	-
Debt / FCF Ratio	0.08	0.08	0.12	0.11	-	-
Net Debt / Equity Ratio	-0.99	-0.99	-0.94	-0.90	-0.75	-0.81
Net Debt / EBITDA Ratio	-17.93	-17.93	-16.94	-6.32	0.49	85.02
Net Debt / FCF Ratio	-8.70	-8.70	-5.98	-4.05	0.47	9.82
Asset Turnover	0.47	0.47	0.61	0.93	0.91	1.10
Quick Ratio	24.84	24.84	20.36	11.94	12.58	13.11
Current Ratio	25.04	25.04	21.09	12.33	13.51	13.51
Return on Equity (ROE)	14.28%	14.28%	22.51%	21.25%	-81.46%	-4.38%
Return on Assets (ROA)	2.23%	2.23%	1.69%	6.47%	-46.93%	-3.61%
Return on Invested Capital (ROIC)	162.94%	100.97%	37.51%	90.29%	-465.15%	-32.63%
Return on Capital Employed (ROCE)	3.50%	3.50%	2.60%	10.30%	-105.40%	-5.00%
Earnings Yield	12.90%	9.30%	10.83%	4.00%	-13.22%	-0.46%
FCF Yield	11.03%	7.95%	8.58%	6.00%	-13.33%	-0.70%
Buyback Yield / Dilution	-0.64%	-0.13%	-1.46%	-2.53%	-1.84%	-1.86%

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