DRGEM 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	59,490	62,255	114,683	116,776	134,304	190,264
Market Cap Growth	-3.42%	-45.72%	-1.79%	-13.05%	-29.41%	103.84%
Enterprise Value	57,811	71,837	117,299	113,230	113,913	183,000
Last Close Price	5460.00	5494.83	9788.93	9796.23	10756.85	15061.82
PE Ratio	7.38	6.14	12.48	8.11	10.70	9.52
PS Ratio	0.60	0.60	1.02	1.06	1.57	1.79
PB Ratio	0.67	0.72	1.45	1.59	2.20	3.62
P/TBV Ratio	0.70	0.76	1.52	1.68	2.24	3.70
P/FCF Ratio	3.70	33.22	35.72	-	14.32	19.72
P/OCF Ratio	3.31	16.94	7.65	15.89	12.93	18.85
EV/Sales Ratio	0.59	0.69	1.04	1.03	1.33	1.72
EV/EBITDA Ratio	4.84	6.23	9.84	6.37	8.55	7.68
EV/EBIT Ratio	6.21	8.12	11.70	6.89	9.20	7.96
EV/FCF Ratio	3.59	38.33	36.53	-	12.14	18.97
Debt / Equity Ratio	0.12	0.18	0.20	0.36	0.08	0.10
Debt / EBITDA Ratio	0.91	1.38	1.34	1.48	0.38	0.21
Debt / FCF Ratio	0.67	8.50	4.98	-	0.55	0.52
Net Debt / Equity Ratio	-0.02	-0.02	-0.04	-0.04	-0.28	-0.27
Net Debt / EBITDA Ratio	-0.14	-0.12	-0.25	-0.18	-1.28	-0.59
Net Debt / FCF Ratio	-0.10	-0.73	-0.92	0.45	-1.82	-1.45
Asset Turnover	0.84	0.83	0.89	1.05	1.10	1.57
Inventory Turnover	1.98	2.15	2.42	2.69	2.68	3.29
Quick Ratio	1.81	1.67	0.99	1.06	1.82	1.68
Current Ratio	3.71	3.21	1.88	1.79	3.07	3.06
Return on Equity (ROE)	9.36%	12.23%	12.02%	21.38%	22.11%	47.00%
Return on Assets (ROA)	4.94%	4.42%	4.91%	9.75%	9.88%	21.18%
Return on Invested Capital (ROIC)	8.92%	9.77%	11.93%	24.00%	26.29%	63.14%
Return on Capital Employed (ROCE)	9.20%	8.90%	11.50%	21.10%	19.50%	41.80%
Earnings Yield	13.56%	16.30%	8.01%	12.32%	9.35%	10.51%
FCF Yield	27.03%	3.01%	2.80%	-6.05%	6.98%	5.07%
Dividend Yield	3.26%	2.91%	-	-	-	-
Payout Ratio	21.61%	19.54%	38.00%	10.74%	17.83%	1.90%
Buyback Yield / Dilution	1.02%	0.25%	0.00%	1.44%	0.12%	0.84%
Total Shareholder Return	4.28%	3.16%	0.00%	1.44%	0.12%	0.84%

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