Linked 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 27, 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	26,470	26,483	36,284	52,305	71,210	221,586
Market Cap Growth	0.24%	-27.01%	-30.63%	-26.55%	-67.86%	175.57%
Enterprise Value	21,165	20,625	19,599	31,235	56,659	210,857
Last Close Price	1980.00	410.00	573.00	826.00	1240.00	3875.00
PE Ratio	-	-	-	-	10.76	-
PS Ratio	2.53	2.53	2.58	2.59	2.36	5.77
PB Ratio	0.44	0.44	0.58	0.69	0.85	2.95
P/TBV Ratio	0.45	0.45	0.60	0.72	0.88	3.07
P/FCF Ratio	-	-	-	17.69	16.87	-
P/OCF Ratio	-	-	-	15.93	14.56	51.85
EV/Sales Ratio	2.02	1.97	1.39	1.55	1.87	5.49
EV/EBITDA Ratio	-	-	-	-	172.29	-
EV/FCF Ratio	-1.53	-	-	10.57	13.42	-
Debt / Equity Ratio	0.10	0.10	0.02	0.05	0.06	0.13
Debt / EBITDA Ratio	-	-	-	-	15.78	-
Debt / FCF Ratio	-	-	-	1.38	1.23	-
Net Debt / Equity Ratio	-0.10	-0.10	-0.29	-0.30	-0.23	-0.18
Net Debt / EBITDA Ratio	1.05	1.05	4.39	10.38	-59.14	19.44
Net Debt / FCF Ratio	0.42	0.42	3.30	-7.59	-4.61	13.21
Asset Turnover	0.14	0.14	0.18	0.23	0.31	0.42
Inventory Turnover	2.19	2.19	4.63	6.42	4.61	4.60
Quick Ratio	1.29	1.29	2.21	3.54	2.71	1.32
Current Ratio	2.04	2.04	2.86	3.85	3.09	1.82
Return on Equity (ROE)	-4.89%	-4.89%	-25.58%	-15.91%	7.84%	-3.69%
Return on Assets (ROA)	-6.24%	-6.24%	-4.83%	-3.08%	-1.54%	-2.27%
Return on Invested Capital (ROIC)	-14.75%	-14.62%	-12.37%	-7.49%	-3.68%	-5.76%
Return on Capital Employed (ROCE)	-11.80%	-11.80%	-9.70%	-5.80%	-2.90%	-4.10%
Earnings Yield	-10.13%	-10.12%	-47.73%	-24.00%	9.29%	-1.28%
FCF Yield	-52.31%	-52.29%	-15.00%	5.65%	5.93%	-0.46%
Buyback Yield / Dilution	-0.97%	-0.97%	-9.02%	-1.14%	-2.65%	-3.14%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.