Thumbage 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 12, 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	32,164	41,076	59,038	84,937	311,598	181,600
Market Cap Growth	-22.74%	-30.43%	-30.49%	-72.74%	71.58%	226.45%
Enterprise Value	29,035	29,111	42,018	55,848	279,958	164,605
Last Close Price	231.00	295.00	424.00	610.00	2280.00	1345.00
PE Ratio	-	-	-	-	20.77	-
PS Ratio	4.48	2.94	5.11	6.78	8.60	25.92
PB Ratio	1.91	1.81	2.27	2.47	6.52	5.39
P/TBV Ratio	2.31	2.15	2.31	2.52	6.66	8.15
EV/Sales Ratio	4.05	2.08	3.63	4.46	7.73	23.49
Debt / Equity Ratio	0.04	0.04	0.43	0.34	0.04	0.05
Net Debt / Equity Ratio	-0.19	-0.36	-0.56	-0.73	-0.60	-0.64
Net Debt / EBITDA Ratio	0.39	0.91	1.19	1.39	23.95	1.91
Net Debt / FCF Ratio	0.42	2.09	1.68	2.11	33.83	1.65
Asset Turnover	0.35	0.44	0.27	0.25	0.81	0.17
Quick Ratio	4.81	6.77	2.32	19.97	17.80	7.07
Current Ratio	5.63	7.21	2.52	20.78	19.41	7.75
Return on Equity (ROE)	-29.43%	-28.33%	-40.90%	-52.16%	36.17%	-22.28%
Return on Assets (ROA)	-28.88%	-19.93%	-19.06%	-25.19%	-2.95%	-18.36%
Return on Invested Capital (ROIC)	-71.42%	-79.54%	-128.98%	-141.03%	-10.92%	-141.23%
Return on Capital Employed (ROCE)	-55.30%	-43.20%	-48.70%	-43.40%	-4.30%	-34.50%
Earnings Yield	-16.88%	-16.77%	-20.92%	-25.25%	4.81%	-4.25%
FCF Yield	-22.98%	-9.65%	-14.82%	-14.08%	-0.27%	-7.16%
Buyback Yield / Dilution	-1.53%	-	-0.39%	-1.76%	-6.56%	-46.80%

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