KoMiCo Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 26, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	1,121,047	377,140	669,562	428,439	669,861	497,017
Market Cap Growth	204.46%	-43.67%	56.28%	-36.04%	34.78%	103.01%
Enterprise Value	1,533,168	538,337	807,519	413,688	667,101	432,808
Last Close Price	111200.00	36600.00	62754.40	41675.51	63495.91	46889.76
PE Ratio	19.54	6.75	21.24	10.21	14.21	20.50
Forward PE	18.03	9.83	9.83	9.83	14.38	13.06
PS Ratio	1.97	0.74	2.18	1.49	2.61	2.48
PB Ratio	3.27	1.00	2.33	1.66	3.02	2.93
P/TBV Ratio	4.67	1.46	3.30	1.69	3.08	2.99
P/FCF Ratio	-	-	20.74	8.63	59.48	20.46
P/OCF Ratio	23.00	3.26	10.28	5.45	10.25	9.54
EV/Sales Ratio	2.70	1.06	2.63	1.44	2.60	2.15
EV/EBITDA Ratio	9.99	3.47	11.37	4.95	8.31	7.80
EV/EBIT Ratio	14.62	4.78	24.44	7.47	11.34	12.16
EV/FCF Ratio	-10.56	-	25.01	8.33	59.24	17.82
Debt / Equity Ratio	1.32	0.77	0.76	0.27	0.48	0.52
Debt / EBITDA Ratio	2.92	1.86	3.10	0.83	1.34	1.58
Debt / FCF Ratio	-	-	6.81	1.40	9.52	3.62
Net Debt / Equity Ratio	0.93	0.28	0.24	-0.10	0.00	-0.04
Net Debt / EBITDA Ratio	2.07	0.67	0.96	-0.29	0.00	-0.13
Net Debt / FCF Ratio	-2.20	-2.76	2.10	-0.50	0.03	-0.30
Asset Turnover	0.68	0.73	0.63	0.76	0.74	0.66
Inventory Turnover	6.66	6.93	8.93	18.35	13.62	11.25
Quick Ratio	0.80	0.93	1.32	1.54	1.55	1.92
Current Ratio	1.16	1.16	1.57	1.65	1.68	2.13
Return on Equity (ROE)	24.70%	26.47%	16.68%	17.50%	24.09%	16.64%
Return on Assets (ROA)	7.90%	10.09%	4.21%	9.06%	10.64%	7.32%
Return on Invested Capital (ROIC)	14.61%	20.90%	9.75%	19.24%	23.73%	15.40%
Return on Capital Employed (ROCE)	16.50%	21.50%	7.50%	18.40%	20.40%	14.10%
Earnings Yield	5.15%	14.81%	4.71%	9.79%	7.04%	4.88%
FCF Yield	-12.95%	-10.01%	4.82%	11.59%	1.68%	4.89%
Dividend Yield	0.90%	2.73%	-	-	-	-
Payout Ratio	27.46%	12.52%	31.53%	13.08%	7.39%	14.47%
Buyback Yield / Dilution	2.19%	-1.54%	-2.23%	0.18%	-10.24%	4.73%
Total Shareholder Return	3.08%	1.19%	-2.23%	0.18%	-10.24%	4.73%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.