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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 17, 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	61,451	58,182	62,255	114,683	116,776	134,304
Market Cap Growth	6.42%	-6.54%	-45.72%	-1.79%	-13.05%	-29.41%
Enterprise Value	56,080	56,503	71,837	117,299	113,230	113,913
Last Close Price	5640.00	5340.00	5494.83	9788.93	9796.23	10756.85
PE Ratio	9.07	8.58	6.14	12.48	8.11	10.70
PS Ratio	0.60	0.57	0.60	1.02	1.06	1.57
PB Ratio	0.67	0.63	0.72	1.45	1.59	2.20
P/TBV Ratio	0.70	0.66	0.76	1.52	1.68	2.24
P/FCF Ratio	6.48	6.13	33.22	35.72	-	14.32
P/OCF Ratio	5.29	5.01	16.94	7.65	15.89	12.93
EV/Sales Ratio	0.55	0.55	0.69	1.04	1.03	1.33
EV/EBITDA Ratio	4.80	4.84	6.23	9.84	6.37	8.55
EV/EBIT Ratio	6.21	6.26	8.12	11.70	6.89	9.20
EV/FCF Ratio	5.91	5.96	38.33	36.53	-	12.14
Debt / Equity Ratio	0.12	0.12	0.18	0.20	0.36	0.08
Debt / EBITDA Ratio	0.92	0.92	1.38	1.34	1.48	0.38
Debt / FCF Ratio	1.13	1.13	8.50	4.98	-	0.55
Net Debt / Equity Ratio	-0.06	-0.06	-0.02	-0.04	-0.04	-0.28
Net Debt / EBITDA Ratio	-0.46	-0.46	-0.12	-0.25	-0.18	-1.28
Net Debt / FCF Ratio	-0.57	-0.57	-0.73	-0.92	0.45	-1.82
Asset Turnover	0.84	0.84	0.83	0.89	1.05	1.10
Inventory Turnover	2.21	2.21	2.15	2.42	2.69	2.68
Quick Ratio	1.97	1.97	1.67	0.99	1.06	1.82
Current Ratio	3.71	3.71	3.21	1.88	1.79	3.07
Return on Equity (ROE)	7.58%	7.58%	12.23%	12.02%	21.38%	22.11%
Return on Assets (ROA)	4.62%	4.62%	4.42%	4.91%	9.75%	9.88%
Return on Invested Capital (ROIC)	10.29%	10.43%	9.77%	11.93%	24.00%	26.29%
Return on Capital Employed (ROCE)	8.70%	8.70%	8.90%	11.50%	21.10%	19.50%
Earnings Yield	11.03%	11.65%	16.30%	8.01%	12.32%	9.35%
FCF Yield	15.43%	16.30%	3.01%	2.80%	-6.05%	6.98%
Payout Ratio	25.72%	25.71%	19.54%	38.00%	10.74%	17.83%
Buyback Yield / Dilution	0.86%	0.86%	0.21%	0.00%	1.44%	0.12%

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