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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 15, 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	83,742	74,975	91,230	128,581	120,088	188,123
Market Cap Growth	-6.33%	-17.82%	-29.05%	7.07%	-36.17%	-13.44%
Enterprise Value	151,234	148,412	186,928	217,175	169,230	224,294
Last Close Price	9170.00	8210.00	9738.68	13477.98	12435.36	19266.42
PE Ratio	5.97	5.34	6.95	7.26	-	485.33
Forward PE	-	9.89	9.89	9.89	9.89	9.80
PS Ratio	0.16	0.14	0.18	0.28	0.33	0.66
PB Ratio	0.68	0.61	0.82	1.27	1.40	1.57
P/TBV Ratio	0.70	0.63	0.85	1.34	1.48	1.63
P/FCF Ratio	3.42	3.06	2.95	-	-	39.74
P/OCF Ratio	2.57	2.30	2.21	-	-	11.76
PEG Ratio	-	0.93	0.93	0.93	0.93	0.93
EV/Sales Ratio	0.28	0.28	0.37	0.47	0.46	0.79
EV/EBITDA Ratio	4.86	4.77	6.87	6.77	-	53.15
EV/EBIT Ratio	7.84	7.70	13.05	10.50	-	-
EV/FCF Ratio	6.18	6.06	6.05	-	-	47.38
Debt / Equity Ratio	0.91	0.91	0.94	1.06	0.75	0.49
Debt / EBITDA Ratio	3.61	3.61	3.87	3.32	-	14.00
Debt / FCF Ratio	4.59	4.59	3.41	-	-	12.48
Net Debt / Equity Ratio	0.53	0.53	0.72	0.98	0.64	0.14
Net Debt / EBITDA Ratio	2.09	2.09	2.95	3.09	-4.34	3.86
Net Debt / FCF Ratio	2.65	2.65	2.60	-4.20	-4.80	3.44
Asset Turnover	1.60	1.60	1.60	1.68	1.51	1.15
Inventory Turnover	12.58	12.58	11.29	10.63	8.69	5.37
Quick Ratio	1.09	1.09	1.08	0.90	0.74	1.07
Current Ratio	1.31	1.31	1.31	1.23	1.00	1.57
Return on Equity (ROE)	12.08%	12.08%	12.49%	19.08%	-17.46%	0.45%
Return on Assets (ROA)	3.61%	3.61%	2.81%	4.70%	-6.42%	-1.91%
Return on Invested Capital (ROIC)	8.89%	8.80%	5.24%	10.14%	-17.87%	-5.41%
Return on Capital Employed (ROCE)	11.80%	11.80%	8.80%	14.00%	-25.60%	-5.30%
Earnings Yield	16.76%	18.71%	14.39%	13.77%	-14.97%	0.21%
FCF Yield	29.24%	32.66%	33.86%	-18.38%	-9.55%	2.52%
Payout Ratio	13.56%	13.56%	11.47%	7.74%	-	365.07%
Buyback Yield / Dilution	-0.03%	-0.03%	0.00%	-	5.82%	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.