Dx & Vx 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	Jun '26 Jun 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	258,375	154,547	91,498	178,592	222,077	222,077
Market Cap Growth	154.83%	68.91%	-48.77%	-19.58%	-	24.33%
Enterprise Value	211,238	195,186	117,956	209,001	222,856	221,723
Last Close Price	2625.00	3140.00	1859.00	5128.99	6717.16	6717.16
PS Ratio	9.07	5.26	2.70	4.33	6.90	29.73
PB Ratio	2.85	1.61	5.60	6.20	6.47	6.58
P/TBV Ratio	3.55	1.96	-	-	10.88	6.28
P/OCF Ratio	-	-	-	-	256.58	-
EV/Sales Ratio	7.42	6.65	3.48	5.07	6.92	29.68
EV/EBITDA Ratio	-	-	-	-	55.63	-
EV/EBIT Ratio	-	-	-	-	84.60	-
Debt / Equity Ratio	0.16	0.50	2.62	1.38	1.03	0.16
Debt / EBITDA Ratio	-	-	-	-	8.85	-
Net Debt / Equity Ratio	-0.54	-0.60	1.93	0.95	0.25	0.08
Net Debt / EBITDA Ratio	2.33	2.52	-1.59	-2.09	2.15	-1.01
Net Debt / FCF Ratio	2.23	2.87	-1.53	-2.12	-17.79	-0.71
Asset Turnover	0.31	0.26	0.39	0.44	0.51	0.21
Inventory Turnover	5.81	5.27	3.92	6.89	11.82	4.58
Quick Ratio	4.70	5.07	1.05	0.35	1.13	0.75
Current Ratio	5.08	5.28	1.58	0.50	1.22	1.02
Return on Equity (ROE)	-60.50%	-55.00%	-233.01%	-96.75%	-4.58%	-23.07%
Return on Assets (ROA)	-15.31%	-13.38%	-15.67%	-10.39%	2.59%	-6.46%
Return on Capital Employed (ROCE)	-22.80%	-18.30%	-40.10%	-36.40%	4.90%	-10.40%
Earnings Yield	-10.89%	-18.79%	-51.41%	-15.39%	-0.35%	-3.27%
FCF Yield	-8.50%	-12.85%	-22.58%	-7.18%	-0.22%	-1.67%
Buyback Yield / Dilution	-52.16%	-37.73%	-21.49%	-3.08%	-17.52%	-7.11%