Next Entertainment World 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	Jul '26 Jul 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	32,036	62,370	59,719	127,949	227,435	400,453
Market Cap Growth	-48.17%	4.44%	-53.33%	-43.74%	-43.21%	90.82%
Enterprise Value	69,003	115,432	129,723	198,662	326,933	459,368
Last Close Price	1148.00	2235.00	2140.00	4585.00	8150.00	14350.00
PE Ratio	23.38	79.49	-	-	-	-
Forward PE	-	20.41	20.41	20.41	20.41	20.41
PS Ratio	0.23	0.44	0.53	0.99	1.46	2.83
PB Ratio	0.26	0.51	0.49	0.88	1.40	2.29
P/TBV Ratio	0.37	0.72	0.73	1.24	2.02	3.30
P/FCF Ratio	0.98	1.77	-	-	-	-
P/OCF Ratio	0.98	1.76	-	-	-	-
EV/Sales Ratio	0.50	0.81	1.15	1.54	2.10	3.25
EV/EBITDA Ratio	13.53	27.97	-	-	30.52	83.19
EV/EBIT Ratio	21.55	52.65	-	-	45.17	247.93
EV/FCF Ratio	2.11	3.27	-	-	-	-
Debt / Equity Ratio	0.70	0.69	0.87	0.82	0.62	0.53
Debt / EBITDA Ratio	46.42	20.53	-	-	9.45	16.87
Debt / FCF Ratio	2.58	2.40	-	-	-	-
Net Debt / Equity Ratio	0.06	0.12	0.43	0.25	0.27	0.15
Net Debt / EBITDA Ratio	3.96	3.66	-2.84	-13.07	4.03	4.81
Net Debt / FCF Ratio	0.22	0.43	-2.67	-7.92	-3.43	-0.56
Asset Turnover	0.54	0.57	0.40	0.40	0.46	0.45
Inventory Turnover	958.86	947.64	733.63	727.40	1064.93	230.49
Quick Ratio	0.81	0.90	0.56	0.85	0.71	0.60
Current Ratio	1.11	1.33	1.13	1.48	1.40	1.43
Return on Equity (ROE)	-0.43%	0.43%	-18.08%	-8.96%	-0.94%	-17.73%
Return on Assets (ROA)	-0.02%	0.55%	-4.45%	-1.04%	1.33%	0.37%
Return on Invested Capital (ROIC)	-0.06%	1.09%	-11.55%	-2.78%	3.55%	1.01%
Return on Capital Employed (ROCE)	-0.10%	1.50%	-15.40%	-2.90%	3.60%	0.90%
Earnings Yield	4.29%	1.26%	-33.73%	-9.69%	-5.40%	-5.50%
FCF Yield	101.95%	56.67%	-32.28%	-3.53%	-5.53%	-11.75%
Buyback Yield / Dilution	-0.63%	-0.04%	0.04%	-	-	-