Me2on 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 16, 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	111,797	117,664	54,398	95,649	121,593	240,685
Market Cap Growth	109.02%	116.30%	-43.13%	-21.34%	-49.48%	25.00%
Enterprise Value	123,992	143,233	96,660	107,363	124,223	237,398
Last Close Price	3430.00	3610.00	1790.00	3060.00	3890.00	7700.00
PE Ratio	142.92	152.37	98.70	12.30	14.05	26.28
Forward PE	-	17.67	17.67	17.67	17.67	17.67
PS Ratio	0.92	0.97	0.58	0.88	1.09	2.19
PB Ratio	0.46	0.49	0.23	0.42	0.64	1.37
P/TBV Ratio	5.52	5.81	130.43	-	10.68	18.29
P/FCF Ratio	5.64	5.94	2.65	5.16	3.91	8.02
P/OCF Ratio	5.58	5.87	2.52	4.28	3.88	7.88
EV/Sales Ratio	1.03	1.18	1.02	0.99	1.11	2.16
EV/EBITDA Ratio	7.46	8.03	5.15	3.87	3.85	5.97
EV/EBIT Ratio	12.31	12.70	8.18	4.85	4.62	6.88
EV/FCF Ratio	6.26	7.23	4.72	5.79	3.99	7.91
Debt / Equity Ratio	0.04	0.04	0.09	0.09	0.11	0.20
Debt / EBITDA Ratio	0.60	0.60	1.09	0.75	0.64	0.89
Debt / FCF Ratio	0.54	0.54	1.00	1.12	0.66	1.19
Net Debt / Equity Ratio	-0.33	-0.33	-0.24	-0.22	-0.34	-0.39
Net Debt / EBITDA Ratio	-4.51	-4.51	-3.07	-1.79	-1.99	-1.72
Net Debt / FCF Ratio	-4.06	-4.06	-2.81	-2.68	-2.07	-2.28
Asset Turnover	0.44	0.44	0.34	0.45	0.50	0.50
Inventory Turnover	76.33	76.33	57.31	-	-	-
Quick Ratio	6.05	6.05	2.52	2.56	3.27	2.59
Current Ratio	6.39	6.39	3.17	2.88	3.36	2.70
Return on Equity (ROE)	1.53%	1.53%	1.73%	8.40%	11.30%	15.20%
Return on Assets (ROA)	2.54%	2.54%	2.67%	5.75%	7.56%	9.76%
Return on Invested Capital (ROIC)	4.41%	4.25%	3.98%	11.46%	19.08%	26.56%
Return on Capital Employed (ROCE)	4.50%	4.50%	4.60%	9.70%	14.00%	19.20%
Earnings Yield	0.69%	0.66%	1.01%	8.13%	7.12%	3.81%
FCF Yield	17.72%	16.83%	37.68%	19.38%	25.60%	12.47%
Payout Ratio	407.60%	407.60%	903.54%	7.20%	162.42%	120.14%
Buyback Yield / Dilution	-5.08%	-5.08%	12.76%	-	-12.29%	-

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