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 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	314,243	199,387	223,686	277,425	182,771	147,728
Market Cap Growth	77.18%	-10.86%	-19.37%	51.79%	23.72%	-1.41%
Enterprise Value	206,467	112,840	131,665	245,140	186,123	170,402
Last Close Price	22700.00	12689.74	12877.43	15708.64	12146.80	9817.90
PE Ratio	11.14	7.64	9.51	8.85	11.43	-
Forward PE	-	4.69	4.69	4.69	4.69	4.69
PS Ratio	0.67	0.44	0.61	0.53	0.36	0.29
PB Ratio	1.85	1.20	1.52	2.23	3.20	3.85
P/TBV Ratio	1.87	1.20	1.53	2.24	3.27	4.01
P/FCF Ratio	9.49	3.42	8.70	3.85	10.61	-
P/OCF Ratio	8.82	3.30	8.58	3.60	7.66	-
EV/Sales Ratio	0.44	0.25	0.36	0.47	0.37	0.33
EV/EBITDA Ratio	4.80	2.98	3.19	4.62	4.46	12.48
EV/EBIT Ratio	7.51	5.39	5.79	7.57	8.06	-
EV/FCF Ratio	6.24	1.94	5.12	3.40	10.81	-
Debt / Equity Ratio	0.18	0.19	0.16	0.20	0.73	1.32
Debt / EBITDA Ratio	0.67	0.83	0.57	0.46	1.00	3.70
Debt / FCF Ratio	0.90	0.54	0.92	0.34	2.42	-
Net Debt / Equity Ratio	-0.63	-0.62	-0.49	-0.42	0.52	1.18
Net Debt / EBITDA Ratio	-2.43	-2.73	-1.74	-0.98	0.71	3.31
Net Debt / FCF Ratio	-3.26	-1.78	-2.79	-0.72	1.71	-1.82
Asset Turnover	1.86	1.92	1.72	2.65	2.82	2.71
Inventory Turnover	20.23	16.36	12.87	13.09	12.44	13.72
Quick Ratio	2.03	1.81	2.10	1.18	0.39	0.39
Current Ratio	2.33	2.14	2.48	1.51	0.77	0.67
Return on Equity (ROE)	18.19%	16.64%	17.32%	34.51%	33.49%	-19.10%
Return on Assets (ROA)	7.13%	5.57%	6.69%	10.31%	8.09%	-0.76%
Return on Invested Capital (ROIC)	43.60%	25.13%	25.31%	36.70%	26.09%	-3.03%
Return on Capital Employed (ROCE)	16.40%	12.20%	15.40%	25.80%	39.60%	-5.10%
Earnings Yield	9.49%	13.10%	10.52%	11.30%	8.75%	-5.34%
FCF Yield	10.53%	29.24%	11.49%	25.96%	9.42%	-16.83%
Dividend Yield	2.86%	5.12%	-	-	-	-
Buyback Yield / Dilution	7.51%	3.86%	-6.39%	-10.66%	-0.08%	-3.41%
Total Shareholder Return	10.37%	8.99%	-6.39%	-10.66%	-0.08%	-3.41%

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