Fashion Platform 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 29, 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	16,875	22,278	24,429	31,855	42,379	44,428
Market Cap Growth	-25.54%	-8.80%	-23.31%	-24.83%	-4.61%	23.55%
Enterprise Value	11,574	25,921	25,145	39,763	43,789	38,812
Last Close Price	3295.00	4350.00	4770.00	6220.00	8275.00	8675.00
PE Ratio	3.93	8.14	18.95	5.02	4.38	2.89
PS Ratio	0.15	0.21	0.23	0.30	0.39	0.51
PB Ratio	0.21	0.29	0.33	0.43	0.63	0.77
P/TBV Ratio	0.21	0.29	0.34	0.45	0.67	0.84
P/FCF Ratio	2.53	3.73	1.80	-	-	6.18
P/OCF Ratio	1.84	2.80	1.49	6.86	6.03	5.44
EV/Sales Ratio	0.11	0.24	0.24	0.38	0.40	0.45
EV/EBITDA Ratio	1.45	3.98	5.15	3.51	2.82	4.21
EV/EBIT Ratio	2.32	7.54	14.91	4.91	3.66	6.50
EV/FCF Ratio	1.74	4.34	1.85	-	-	5.40
Debt / Equity Ratio	0.15	0.16	0.17	0.18	0.23	0.04
Debt / EBITDA Ratio	1.52	1.90	2.55	1.16	0.99	0.22
Debt / FCF Ratio	1.82	2.08	0.92	-	-	0.28
Net Debt / Equity Ratio	-0.07	-0.04	-0.01	0.13	0.00	-0.21
Net Debt / EBITDA Ratio	-0.70	-0.52	-0.10	0.87	0.01	-1.31
Net Debt / FCF Ratio	-0.84	-0.56	-0.04	-11.16	-0.01	-1.68
Asset Turnover	1.06	1.04	1.05	1.08	1.27	1.33
Inventory Turnover	1.25	1.23	1.32	1.04	1.15	1.31
Quick Ratio	2.00	1.92	1.77	1.35	1.72	1.48
Current Ratio	4.18	4.20	4.21	4.60	3.75	3.42
Return on Equity (ROE)	5.41%	3.52%	1.50%	9.00%	15.48%	30.99%
Return on Assets (ROA)	2.98%	2.10%	1.06%	5.17%	8.68%	5.75%
Return on Invested Capital (ROIC)	6.33%	4.46%	2.13%	8.72%	17.31%	13.11%
Return on Capital Employed (ROCE)	5.40%	3.80%	1.90%	9.30%	14.70%	10.20%
Earnings Yield	25.28%	12.29%	5.28%	19.93%	22.81%	34.63%
FCF Yield	39.50%	26.79%	55.54%	-2.77%	-30.29%	16.18%
Buyback Yield / Dilution	50.63%	0.66%	-0.66%	-	-	-