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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 5, 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	16,848	36,620	41,076	59,038	84,937	311,598
Market Cap Growth	-55.35%	-10.85%	-30.43%	-30.49%	-72.74%	71.58%
Enterprise Value	15,544	33,491	29,111	42,018	55,848	279,958
Last Close Price	121.00	263.00	295.00	424.00	610.00	2280.00
PE Ratio	-	-	-	-	-	20.77
PS Ratio	3.33	6.09	2.94	5.11	6.78	8.60
PB Ratio	1.42	2.83	1.81	2.27	2.47	6.52
P/TBV Ratio	1.61	3.19	2.15	2.31	2.52	6.66
EV/Sales Ratio	3.07	5.57	2.08	3.63	4.46	7.73
Debt / Equity Ratio	0.03	0.04	0.04	0.43	0.34	0.04
Net Debt / Equity Ratio	-0.11	-0.15	-0.36	-0.56	-0.73	-0.60
Net Debt / EBITDA Ratio	0.24	0.31	0.91	1.19	1.39	23.95
Net Debt / FCF Ratio	0.22	0.29	2.09	1.68	2.11	33.83
Asset Turnover	0.28	0.31	0.44	0.27	0.25	0.81
Quick Ratio	2.26	2.84	6.77	2.32	19.97	17.80
Current Ratio	2.62	3.13	7.21	2.52	20.78	19.41
Return on Equity (ROE)	-50.45%	-52.11%	-28.33%	-40.90%	-52.16%	36.17%
Return on Assets (ROA)	-22.68%	-25.02%	-19.93%	-19.06%	-25.19%	-2.95%
Return on Invested Capital (ROIC)	-60.29%	-62.17%	-79.54%	-128.98%	-141.03%	-10.92%
Return on Capital Employed (ROCE)	-53.60%	-59.80%	-43.20%	-48.70%	-43.40%	-4.30%
Earnings Yield	-48.37%	-25.31%	-16.77%	-20.92%	-25.25%	4.81%
FCF Yield	-	-18.27%	-9.65%	-14.82%	-14.08%	-0.27%
Buyback Yield / Dilution	0.88%	0.95%	-0.95%	-0.39%	-1.76%	-6.56%