D&C Media 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 19, 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	154,989	260,664	311,095	275,542	504,623	449,336
Market Cap Growth	-31.62%	-16.21%	12.90%	-45.40%	12.30%	90.86%
Enterprise Value	95,440	207,194	269,084	231,560	462,076	407,178
Last Close Price	12600.00	21000.00	25100.00	22600.00	41350.00	36800.00
PE Ratio	9.72	23.39	77.74	44.85	33.42	41.35
Forward PE	16.58	18.07	30.91	27.74	28.11	30.04
PS Ratio	1.78	3.12	5.15	4.50	7.49	7.78
PB Ratio	1.61	2.96	3.84	3.61	7.21	8.64
P/TBV Ratio	2.04	4.14	5.23	5.28	10.72	8.68
P/FCF Ratio	9.60	19.83	69.09	54.88	39.48	38.36
P/OCF Ratio	11.07	18.55	66.50	50.61	38.76	36.29
EV/Sales Ratio	1.09	2.48	4.46	3.78	6.85	7.05
EV/EBITDA Ratio	6.43	16.05	47.82	28.48	28.05	29.17
EV/EBIT Ratio	7.85	20.16	77.18	39.52	30.51	29.81
EV/FCF Ratio	5.91	15.76	59.76	46.12	36.15	34.76
Debt / Equity Ratio	0.03	0.03	0.02	0.03	0.01	0.00
Debt / EBITDA Ratio	0.17	0.22	0.35	0.25	0.02	0.02
Debt / FCF Ratio	0.16	0.22	0.44	0.40	0.03	0.02
Net Debt / Equity Ratio	-0.62	-0.48	-0.57	-0.55	-0.66	-0.90
Net Debt / EBITDA Ratio	-3.99	-3.26	-8.23	-5.18	-2.81	-3.34
Net Debt / FCF Ratio	-3.71	-3.21	-10.29	-8.39	-3.63	-3.98
Asset Turnover	0.74	0.78	0.63	0.67	0.89	0.99
Inventory Turnover	-	-	-	-	-	0.01
Quick Ratio	3.24	2.39	3.40	3.18	3.27	4.80
Current Ratio	3.43	2.62	3.71	3.53	3.51	5.32
Return on Equity (ROE)	16.82%	12.77%	5.03%	8.40%	26.24%	24.49%
Return on Assets (ROA)	6.52%	6.01%	2.26%	4.02%	12.46%	14.57%
Return on Invested Capital (ROIC)	31.95%	23.17%	9.72%	17.91%	85.16%	179.31%
Return on Capital Employed (ROCE)	12.60%	11.40%	4.20%	7.50%	21.20%	26.00%
Earnings Yield	6.70%	4.28%	1.29%	2.23%	2.99%	2.42%
FCF Yield	10.42%	5.04%	1.45%	1.82%	2.53%	2.61%
Buyback Yield / Dilution	-0.00%	-1.55%	-0.33%	0.10%	0.06%	-1.68%

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