Russell 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	94,276	41,945	90,940	76,581	135,467	83,543
Market Cap Growth	92.42%	-53.88%	18.75%	-43.47%	62.15%	33.65%
Enterprise Value	76,783	22,516	71,856	48,885	110,858	65,771
Last Close Price	3250.00	1422.88	3022.55	2520.59	4409.59	2700.72
PE Ratio	2996.75	9.24	34.45	23.36	21.93	43.94
PS Ratio	3.12	1.12	2.03	1.83	2.35	2.42
PB Ratio	1.71	0.71	1.62	1.38	2.67	2.01
P/TBV Ratio	1.77	0.75	1.71	1.49	2.82	2.11
P/FCF Ratio	-	18.37	385.77	-	11.59	15.63
P/OCF Ratio	-	18.11	262.31	-	11.25	14.79
EV/Sales Ratio	2.54	0.60	1.61	1.17	1.92	1.91
EV/EBITDA Ratio	-	7.77	26.57	9.23	17.32	19.48
EV/EBIT Ratio	-	11.02	38.39	10.86	19.68	24.25
EV/FCF Ratio	-49.10	9.86	304.82	-	9.48	12.31
Debt / Equity Ratio	0.10	0.12	0.15	0.13	0.13	0.01
Debt / EBITDA Ratio	-	2.36	3.10	1.38	1.06	0.16
Debt / FCF Ratio	-	3.00	35.59	-	0.58	0.10
Net Debt / Equity Ratio	-0.32	-0.39	-0.39	-0.43	-0.63	-0.38
Net Debt / EBITDA Ratio	13.15	-8.06	-8.04	-4.50	-4.97	-4.70
Net Debt / FCF Ratio	11.46	-10.23	-92.24	3.51	-2.72	-2.97
Asset Turnover	0.40	0.49	0.59	0.56	0.92	0.70
Inventory Turnover	0.78	1.05	1.41	1.73	2.97	1.48
Quick Ratio	1.69	2.24	2.00	2.66	2.20	1.89
Current Ratio	4.04	3.98	3.72	4.80	2.97	3.66
Return on Equity (ROE)	-1.53%	7.27%	2.70%	7.20%	13.23%	4.08%
Return on Assets (ROA)	-1.76%	1.68%	1.53%	3.72%	5.58%	3.43%
Return on Invested Capital (ROIC)	-5.78%	4.70%	4.05%	15.75%	20.14%	8.26%
Return on Capital Employed (ROCE)	-3.80%	3.40%	3.30%	7.00%	10.80%	6.40%
Earnings Yield	0.03%	10.82%	2.90%	4.28%	4.56%	2.28%
FCF Yield	-1.66%	5.44%	0.26%	-8.86%	8.63%	6.40%
Dividend Yield	0.92%	2.11%	-	-	-	-
Payout Ratio	2766.23%	19.18%	32.97%	26.55%	11.74%	38.14%
Buyback Yield / Dilution	-	-	-	-	-	-1.05%
Total Shareholder Return	0.92%	2.11%	-	-	-	-1.05%

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