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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 29, 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	1,435,585	891,192	377,140	669,562	428,439	669,861
Market Cap Growth	148.05%	136.30%	-43.67%	56.28%	-36.04%	34.78%
Enterprise Value	1,952,631	1,303,313	538,337	807,519	413,688	667,101
Last Close Price	142400.00	87248.74	36123.35	61937.13	41132.76	62668.99
PE Ratio	30.62	17.87	6.75	21.24	10.21	14.21
Forward PE	21.28	10.73	10.73	10.73	8.46	14.38
PS Ratio	2.38	1.48	0.74	2.18	1.49	2.61
PB Ratio	3.88	2.41	1.00	2.33	1.66	3.02
P/TBV Ratio	5.58	3.47	1.46	3.30	1.69	3.08
P/FCF Ratio	-	-	-	20.74	8.63	59.48
P/OCF Ratio	37.56	23.32	3.26	10.28	5.45	10.25
EV/Sales Ratio	3.23	2.16	1.06	2.63	1.44	2.60
EV/EBITDA Ratio	12.23	8.02	3.47	11.37	4.95	8.31
EV/EBIT Ratio	18.06	11.73	4.78	24.44	7.47	11.34
EV/FCF Ratio	-10.88	-	-	25.01	8.33	59.24
Debt / Equity Ratio	1.42	1.42	0.77	0.76	0.27	0.48
Debt / EBITDA Ratio	3.22	3.22	1.86	3.10	0.83	1.34
Debt / FCF Ratio	-	-	-	6.81	1.40	9.52
Net Debt / Equity Ratio	1.13	1.13	0.28	0.24	-0.10	0.00
Net Debt / EBITDA Ratio	2.57	2.57	0.67	0.96	-0.29	0.00
Net Debt / FCF Ratio	-2.33	-2.33	-2.76	2.10	-0.50	0.03
Asset Turnover	0.66	0.66	0.73	0.63	0.76	0.74
Inventory Turnover	6.71	6.71	6.93	8.93	18.35	13.62
Quick Ratio	0.63	0.63	0.93	1.32	1.54	1.55
Current Ratio	0.95	0.95	1.16	1.57	1.65	1.68
Return on Equity (ROE)	20.72%	20.72%	26.47%	16.68%	17.50%	24.09%
Return on Assets (ROA)	7.58%	7.58%	10.09%	4.21%	9.06%	10.64%
Return on Invested Capital (ROIC)	12.98%	14.86%	20.90%	9.75%	19.24%	23.73%
Return on Capital Employed (ROCE)	15.80%	15.80%	21.50%	7.50%	18.40%	20.40%
Earnings Yield	3.47%	5.59%	14.81%	4.71%	9.79%	7.04%
FCF Yield	-12.50%	-20.14%	-10.01%	4.82%	11.59%	1.68%
Payout Ratio	31.80%	31.80%	12.52%	31.53%	13.08%	7.39%
Buyback Yield / Dilution	1.75%	1.75%	-1.54%	-2.23%	0.18%	-10.24%
Total Shareholder Return	2.43%	1.75%	-1.54%	-2.23%	0.18%	-10.24%

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