OPASNET co. 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	May '26 May 26, 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	97,562	86,606	110,084	152,407	100,008	47,027
Market Cap Growth	-2.48%	-21.33%	-27.77%	52.40%	112.66%	-35.21%
Enterprise Value	58,325	67,446	120,534	169,122	117,410	-
Last Close Price	7480.00	6640.00	8131.97	11139.46	7298.76	3380.17
PE Ratio	6.96	6.84	11.53	14.58	16.48	7.55
PS Ratio	0.43	0.37	0.57	0.68	0.59	0.39
PB Ratio	1.54	1.34	2.01	3.26	2.83	1.62
P/TBV Ratio	1.57	1.36	2.08	3.39	2.89	1.66
P/FCF Ratio	5.14	2.76	9.80	5.59	-	5.38
P/OCF Ratio	5.10	2.74	9.69	5.47	-	5.33
EV/Sales Ratio	0.26	0.29	0.63	0.75	0.69	-
EV/EBITDA Ratio	3.58	4.37	10.05	11.17	12.33	-
EV/EBIT Ratio	3.92	4.80	11.32	12.12	13.77	-
EV/FCF Ratio	3.07	2.15	10.73	6.21	-	-
Debt / Equity Ratio	0.27	0.12	0.33	0.43	0.95	0.22
Debt / EBITDA Ratio	1.07	0.50	1.51	1.33	3.53	0.95
Debt / FCF Ratio	0.92	0.25	1.61	0.74	-	0.73
Net Debt / Equity Ratio	-0.62	-0.76	-0.35	-0.21	0.48	-0.70
Net Debt / EBITDA Ratio	-2.42	-3.22	-1.60	-0.66	1.79	-3.01
Net Debt / FCF Ratio	-2.08	-1.58	-1.70	-0.37	-0.48	-2.32
Asset Turnover	1.72	1.63	1.46	1.83	1.74	1.91
Inventory Turnover	6.62	6.93	5.70	5.03	4.44	8.33
Quick Ratio	1.37	1.42	1.11	0.92	0.58	1.10
Current Ratio	2.13	1.96	1.66	1.45	1.35	1.66
Return on Equity (ROE)	22.80%	20.10%	19.03%	25.50%	18.86%	24.15%
Return on Assets (ROA)	7.05%	6.11%	5.04%	7.11%	5.43%	5.67%
Return on Invested Capital (ROIC)	60.57%	44.36%	23.58%	25.30%	23.36%	63.70%
Return on Capital Employed (ROCE)	18.00%	16.70%	15.10%	24.10%	18.80%	15.30%
Earnings Yield	14.38%	14.62%	8.67%	6.86%	6.07%	13.25%
FCF Yield	19.44%	36.24%	10.21%	17.88%	-35.36%	18.59%
Dividend Yield	3.32%	-	-	0.82%	0.62%	1.34%
Payout Ratio	9.29%	10.30%	12.43%	5.62%	9.68%	-
Buyback Yield / Dilution	-0.42%	-0.03%	-0.58%	-0.29%	-	-
Total Shareholder Return	2.82%	-0.03%	-0.58%	0.53%	0.62%	1.34%

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