Woory Industrial 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 18, 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	77,989	91,230	128,581	120,088	188,123	217,345
Market Cap Growth	-15.28%	-29.05%	7.07%	-36.17%	-13.44%	16.67%
Enterprise Value	151,426	186,928	217,175	169,230	224,294	253,600
Last Close Price	8540.00	9738.68	13477.98	12435.36	19266.42	22118.79
PE Ratio	6.55	6.95	7.26	-	485.33	41.45
Forward PE	-	9.89	9.89	9.89	9.80	16.90
PS Ratio	0.15	0.18	0.28	0.33	0.66	0.75
PB Ratio	0.66	0.82	1.27	1.40	1.57	1.80
P/TBV Ratio	0.69	0.85	1.34	1.48	1.63	1.89
P/FCF Ratio	2.65	2.95	-	-	39.74	14.25
P/OCF Ratio	2.23	2.21	-	-	11.76	10.75
PEG Ratio	-	0.93	0.93	0.93	0.93	0.93
EV/Sales Ratio	0.29	0.37	0.47	0.46	0.79	0.88
EV/EBITDA Ratio	5.00	6.87	6.77	-	53.15	11.71
EV/EBIT Ratio	8.39	13.05	10.50	-	-	24.20
EV/FCF Ratio	5.14	6.05	-	-	47.38	16.63
Debt / Equity Ratio	1.13	0.94	1.06	0.75	0.49	0.46
Debt / EBITDA Ratio	4.40	3.87	3.32	-	14.00	2.56
Debt / FCF Ratio	4.52	3.41	-	-	12.48	3.64
Net Debt / Equity Ratio	0.60	0.72	0.98	0.64	0.14	0.19
Net Debt / EBITDA Ratio	2.34	2.95	3.09	-4.34	3.86	1.03
Net Debt / FCF Ratio	2.40	2.60	-4.20	-4.80	3.44	1.47
Asset Turnover	1.56	1.60	1.68	1.51	1.15	1.17
Inventory Turnover	11.17	11.29	10.63	8.69	5.37	4.99
Quick Ratio	1.18	1.08	0.90	0.74	1.07	0.95
Current Ratio	1.43	1.31	1.23	1.00	1.57	1.37
Return on Equity (ROE)	10.69%	12.49%	19.08%	-17.46%	0.45%	4.57%
Return on Assets (ROA)	3.32%	2.81%	4.70%	-6.42%	-1.91%	2.65%
Return on Invested Capital (ROIC)	6.72%	5.24%	10.14%	-17.87%	-5.41%	4.46%
Return on Capital Employed (ROCE)	9.70%	8.80%	14.00%	-25.60%	-5.30%	8.10%
Earnings Yield	15.26%	14.39%	13.77%	-14.97%	0.21%	2.41%
FCF Yield	37.79%	33.86%	-18.38%	-9.55%	2.52%	7.02%
Dividend Yield	2.11%	1.85%	-	-	-	-
Payout Ratio	15.99%	11.47%	7.74%	-	365.07%	22.12%
Buyback Yield / Dilution	-	-	-	5.82%	-	-
Total Shareholder Return	2.11%	1.85%	-	5.82%	-	-

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