Hugel 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 9, 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	2,754,329	2,489,698	3,089,085	1,675,393	1,597,992	1,864,449
Market Cap Growth	-22.20%	-19.40%	84.38%	4.84%	-14.29%	-20.74%
Enterprise Value	2,274,588	2,074,527	2,694,963	1,285,837	1,205,913	1,464,382
Last Close Price	255000.00	230500.00	280500.00	149400.00	134900.00	153500.00
PE Ratio	19.89	17.67	22.75	18.00	27.87	32.30
Forward PE	19.33	15.70	22.16	27.31	22.33	22.56
PS Ratio	6.48	5.86	8.28	5.24	5.67	8.04
PB Ratio	2.81	2.54	3.67	2.15	1.88	2.25
P/TBV Ratio	3.28	2.97	4.47	2.70	2.39	2.90
P/FCF Ratio	20.15	18.22	22.60	17.83	33.43	30.04
P/OCF Ratio	18.36	16.59	20.73	14.23	19.82	21.70
PEG Ratio	0.79	3.28	3.28	3.28	3.28	3.28
EV/Sales Ratio	5.35	4.88	7.22	4.02	4.28	6.32
EV/EBITDA Ratio	10.31	9.42	14.87	9.77	10.45	13.32
EV/EBIT Ratio	11.32	10.35	16.21	10.92	11.90	15.32
EV/FCF Ratio	16.64	15.18	19.72	13.68	25.23	23.60
Debt / Equity Ratio	0.03	0.03	0.05	0.12	0.12	0.12
Debt / EBITDA Ratio	0.13	0.13	0.21	0.69	0.87	0.90
Debt / FCF Ratio	0.21	0.21	0.28	0.96	2.11	1.59
Net Debt / Equity Ratio	-0.52	-0.52	-0.46	-0.50	-0.51	-0.55
Net Debt / EBITDA Ratio	-2.31	-2.31	-2.13	-2.97	-3.73	-4.17
Net Debt / FCF Ratio	-3.73	-3.73	-2.82	-4.16	-9.01	-7.38
Asset Turnover	0.42	0.42	0.40	0.32	0.27	0.24
Inventory Turnover	1.86	1.86	2.23	2.40	2.32	2.17
Quick Ratio	6.65	6.65	7.78	9.25	3.32	10.85
Current Ratio	7.30	7.30	8.56	9.89	3.49	11.40
Return on Equity (ROE)	16.14%	16.14%	17.67%	11.99%	7.61%	7.29%
Return on Assets (ROA)	12.43%	12.43%	11.12%	7.44%	6.15%	6.08%
Return on Invested Capital (ROIC)	31.18%	32.38%	34.17%	21.38%	22.44%	19.66%
Return on Capital Employed (ROCE)	20.40%	20.40%	18.90%	13.50%	11.60%	10.00%
Earnings Yield	5.11%	5.66%	4.40%	5.56%	3.59%	3.10%
FCF Yield	4.96%	5.49%	4.42%	5.61%	2.99%	3.33%
Payout Ratio	-	-	-	0.11%	-	-
Buyback Yield / Dilution	3.01%	3.01%	6.60%	4.65%	2.22%	-3.60%

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