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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jul '26 Jul 20, 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	25,165	45,218	44,898	48,660	47,864	80,417
Market Cap Growth	-49.76%	0.71%	-7.73%	1.66%	-40.48%	-10.02%
Enterprise Value	37,676	49,419	52,695	49,482	59,164	65,026
Last Close Price	1575.00	2830.00	2810.00	3055.00	3005.00	5100.00
PE Ratio	10.63	20.85	15.00	23.49	-	-
PS Ratio	0.23	0.42	0.42	0.48	0.54	0.95
PB Ratio	0.32	0.57	0.58	0.73	0.74	1.25
P/TBV Ratio	0.32	0.57	0.58	0.73	0.74	1.25
P/FCF Ratio	-	-	5.59	42.11	-	23.50
P/OCF Ratio	-	-	3.26	15.89	-	10.25
EV/Sales Ratio	0.35	0.46	0.49	0.49	0.66	0.77
EV/EBITDA Ratio	5.61	7.84	7.53	9.59	35.22	21.24
EV/EBIT Ratio	13.20	19.88	13.71	23.51	-	1361.95
EV/FCF Ratio	-	-	6.56	42.82	-	19.00
Debt / Equity Ratio	0.34	0.34	0.35	0.40	0.40	0.40
Debt / EBITDA Ratio	3.99	4.25	3.81	5.19	15.30	8.35
Debt / FCF Ratio	-	-	3.32	23.17	-	7.47
Net Debt / Equity Ratio	0.16	0.09	0.10	0.19	0.17	-0.15
Net Debt / EBITDA Ratio	1.86	1.17	1.09	2.39	6.53	-3.13
Net Debt / FCF Ratio	-3.89	-1.02	0.95	10.68	-0.53	-2.80
Asset Turnover	0.90	0.87	0.94	0.97	0.86	0.89
Inventory Turnover	4.38	4.43	5.35	4.96	5.67	6.85
Quick Ratio	0.64	0.78	0.73	0.79	0.82	1.81
Current Ratio	1.64	1.61	1.52	1.65	1.62	2.72
Return on Equity (ROE)	3.07%	2.76%	4.17%	3.16%	-0.41%	-0.34%
Return on Assets (ROA)	1.46%	1.27%	2.10%	1.26%	-1.03%	0.03%
Return on Invested Capital (ROIC)	2.73%	2.50%	3.90%	2.38%	-2.63%	0.09%
Return on Capital Employed (ROCE)	3.50%	3.00%	4.80%	3.10%	-2.60%	0.10%
Earnings Yield	9.59%	4.80%	6.67%	4.26%	-0.55%	-0.22%
FCF Yield	-12.79%	-15.87%	17.90%	2.38%	-43.04%	4.26%
Buyback Yield / Dilution	-4.21%	-0.33%	0.07%	2.80%	-19.76%	-28.60%