Maniker F&G 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	Mar '26 Mar 19, 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	43,700	44,898	48,660	47,864	80,417	89,374
Market Cap Growth	-12.06%	-7.73%	1.66%	-40.48%	-10.02%	5.02%
Enterprise Value	51,053	52,695	49,482	59,164	65,026	91,540
Last Close Price	2735.00	2810.00	3055.00	3005.00	5100.00	7385.42
PE Ratio	20.11	15.00	23.49	-	-	27.08
PS Ratio	0.41	0.42	0.48	0.54	0.95	0.97
PB Ratio	0.55	0.58	0.73	0.74	1.25	2.17
P/TBV Ratio	0.55	0.58	0.73	0.74	1.25	2.19
P/FCF Ratio	-	5.59	42.11	-	23.50	-
P/OCF Ratio	-	3.26	15.89	-	10.25	23.83
EV/Sales Ratio	0.48	0.49	0.49	0.66	0.77	0.99
EV/EBITDA Ratio	8.10	7.53	9.59	35.22	21.24	14.07
EV/EBIT Ratio	20.54	13.71	23.51	-	1361.95	24.71
EV/FCF Ratio	-7.11	6.56	42.82	-	19.00	-
Debt / Equity Ratio	0.34	0.35	0.40	0.40	0.40	0.79
Debt / EBITDA Ratio	4.53	3.81	5.19	15.30	8.35	5.01
Debt / FCF Ratio	-	3.32	23.17	-	7.47	-
Net Debt / Equity Ratio	0.05	0.10	0.19	0.17	-0.15	0.33
Net Debt / EBITDA Ratio	0.71	1.09	2.39	6.53	-3.13	2.06
Net Debt / FCF Ratio	-1.21	0.95	10.68	-0.53	-2.80	-1.63
Asset Turnover	0.94	0.94	0.97	0.86	0.89	1.27
Inventory Turnover	5.46	5.35	4.96	5.67	6.85	7.85
Quick Ratio	0.86	0.73	0.79	0.82	1.81	1.14
Current Ratio	1.60	1.52	1.65	1.62	2.72	1.88
Return on Equity (ROE)	2.16%	4.17%	3.16%	-0.41%	-0.34%	8.48%
Return on Assets (ROA)	1.20%	2.10%	1.26%	-1.03%	0.03%	3.19%
Return on Invested Capital (ROIC)	2.32%	3.90%	2.38%	-2.63%	0.09%	8.29%
Return on Capital Employed (ROCE)	2.70%	4.80%	3.10%	-2.60%	0.10%	6.10%
Earnings Yield	4.96%	6.67%	4.26%	-0.55%	-0.22%	3.69%
FCF Yield	-16.42%	17.90%	2.38%	-43.04%	4.26%	-9.19%
Buyback Yield / Dilution	-0.21%	-0.09%	2.80%	-19.76%	-28.60%	-21.85%

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