Namuga 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 8, 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	239,351	246,112	199,387	223,686	277,425	182,771
Market Cap Growth	31.34%	23.43%	-10.86%	-19.37%	51.79%	23.72%
Enterprise Value	120,664	138,337	112,840	131,665	245,140	186,123
Last Close Price	17290.00	17450.00	12689.74	12877.43	15708.64	12146.80
PE Ratio	9.94	9.80	7.64	9.51	8.85	11.43
Forward PE	-	4.69	4.69	4.69	4.69	4.69
PS Ratio	0.52	0.54	0.44	0.61	0.53	0.36
PB Ratio	1.39	1.43	1.20	1.52	2.23	3.20
P/TBV Ratio	1.41	1.45	1.20	1.53	2.24	3.27
P/FCF Ratio	7.05	7.25	3.42	8.70	3.85	10.61
P/OCF Ratio	6.33	6.51	3.30	8.58	3.60	7.66
EV/Sales Ratio	0.26	0.30	0.25	0.36	0.47	0.37
EV/EBITDA Ratio	2.84	3.20	2.98	3.19	4.62	4.46
EV/EBIT Ratio	4.40	4.91	5.39	5.79	7.57	8.06
EV/FCF Ratio	3.56	4.08	1.94	5.12	3.40	10.81
Debt / Equity Ratio	0.17	0.17	0.19	0.16	0.20	0.73
Debt / EBITDA Ratio	0.69	0.69	0.83	0.57	0.46	1.00
Debt / FCF Ratio	0.88	0.88	0.54	0.92	0.34	2.42
Net Debt / Equity Ratio	-0.69	-0.69	-0.62	-0.49	-0.42	0.52
Net Debt / EBITDA Ratio	-2.74	-2.74	-2.73	-1.74	-0.98	0.71
Net Debt / FCF Ratio	-3.50	-3.50	-1.78	-2.79	-0.72	1.71
Asset Turnover	1.76	1.76	1.92	1.72	2.65	2.82
Inventory Turnover	13.92	13.92	16.36	12.87	13.09	12.44
Quick Ratio	2.13	2.13	1.81	2.10	1.18	0.39
Current Ratio	2.50	2.50	2.14	2.48	1.51	0.77
Return on Equity (ROE)	14.84%	14.84%	16.64%	17.32%	34.51%	33.49%
Return on Assets (ROA)	6.75%	6.75%	5.57%	6.69%	10.31%	8.09%
Return on Invested Capital (ROIC)	40.72%	40.25%	25.13%	25.31%	36.70%	26.09%
Return on Capital Employed (ROCE)	15.90%	15.90%	12.20%	15.40%	25.80%	39.60%
Earnings Yield	10.49%	10.21%	13.10%	10.52%	11.30%	8.75%
FCF Yield	14.18%	13.79%	29.24%	11.49%	25.96%	9.42%
Payout Ratio	38.03%	38.03%	-	-	-	-
Buyback Yield / Dilution	7.21%	7.21%	3.86%	-6.39%	-10.66%	-0.08%

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