New Power Plasma 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 8, 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	215,683	209,208	178,859	212,445	146,126	264,595
Market Cap Growth	8.33%	16.97%	-15.81%	45.39%	-44.77%	-2.73%
Enterprise Value	532,546	532,379	471,546	330,694	264,344	372,011
Last Close Price	5330.00	5170.00	4377.17	5141.68	3433.10	6129.13
PE Ratio	25.26	24.55	8.33	11.02	5.72	11.40
Forward PE	-	19.97	19.97	19.97	19.97	19.97
PS Ratio	0.37	0.36	0.34	0.61	0.41	0.85
PB Ratio	0.50	0.49	0.47	0.77	0.55	1.08
P/TBV Ratio	1.13	1.10	1.16	0.93	0.68	1.42
P/FCF Ratio	-	-	8.66	19.65	-	-
P/OCF Ratio	21.92	21.26	2.83	6.46	4.09	14.92
PEG Ratio	-	0.34	0.34	0.34	0.34	0.34
EV/Sales Ratio	0.92	0.92	0.91	0.94	0.75	1.20
EV/EBITDA Ratio	6.72	6.74	6.51	9.58	8.94	8.70
EV/EBIT Ratio	18.42	18.57	18.05	20.56	20.21	13.47
EV/FCF Ratio	-15.87	-	22.83	30.58	-	-
Debt / Equity Ratio	0.68	0.68	0.70	0.69	0.71	0.60
Debt / EBITDA Ratio	3.70	3.70	3.66	5.51	6.35	3.44
Debt / FCF Ratio	-	-	12.85	17.59	-	-
Net Debt / Equity Ratio	0.40	0.40	0.49	0.32	0.26	0.32
Net Debt / EBITDA Ratio	2.18	2.18	2.56	2.58	2.36	1.86
Net Debt / FCF Ratio	-5.12	-5.12	8.98	8.25	-34.45	-4.29
Asset Turnover	0.60	0.60	0.64	0.54	0.60	0.60
Inventory Turnover	3.74	3.74	4.15	3.36	3.79	3.60
Quick Ratio	0.47	0.47	0.35	0.46	0.67	0.62
Current Ratio	0.99	0.99	0.85	0.92	1.19	1.22
Return on Equity (ROE)	1.88%	1.88%	6.79%	5.99%	7.92%	11.82%
Return on Assets (ROA)	1.85%	1.85%	2.02%	1.54%	1.40%	3.36%
Return on Invested Capital (ROIC)	3.44%	3.56%	3.83%	3.35%	2.78%	6.91%
Return on Capital Employed (ROCE)	5.00%	5.00%	5.10%	4.70%	3.50%	7.80%
Earnings Yield	3.95%	4.07%	12.00%	9.07%	17.49%	8.77%
FCF Yield	-15.56%	-16.04%	11.55%	5.09%	-1.39%	-7.01%
Payout Ratio	23.74%	23.74%	9.42%	10.71%	8.08%	8.89%
Buyback Yield / Dilution	0.10%	0.10%	0.28%	1.77%	-	-3.77%

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