Newtree 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	Mar '26 Mar 6, 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	36,834	49,652	63,863	98,943	195,527	221,139
Market Cap Growth	-27.65%	-22.25%	-35.45%	-49.40%	-11.58%	74.91%
Enterprise Value	3,362	24,705	31,358	63,667	166,687	201,958
Last Close Price	4095.00	5520.00	7100.00	10612.13	20715.67	23229.67
PE Ratio	151.68	10.33	13.86	20.86	9.93	11.53
Forward PE	-	4.76	4.76	4.76	6.41	9.46
PS Ratio	0.37	0.41	0.42	0.53	0.79	1.17
PB Ratio	0.34	0.46	0.63	1.00	2.06	3.08
P/TBV Ratio	0.36	0.50	0.66	1.06	2.24	3.40
P/FCF Ratio	1.50	10.45	8.11	-	19.43	-
P/OCF Ratio	1.48	9.87	7.81	-	15.03	50.89
EV/Sales Ratio	0.03	0.20	0.21	0.34	0.68	1.07
EV/EBITDA Ratio	3.03	3.63	2.58	9.43	7.14	8.16
EV/EBIT Ratio	-	5.01	3.08	14.34	7.88	8.84
EV/FCF Ratio	0.14	5.20	3.98	-	16.57	-
Debt / Equity Ratio	0.10	0.08	0.06	0.23	0.27	0.16
Debt / EBITDA Ratio	10.15	1.33	0.46	3.33	1.11	0.47
Debt / FCF Ratio	0.46	1.90	0.71	-	2.58	-
Net Debt / Equity Ratio	-0.32	-0.27	-0.28	-0.30	-0.41	-0.19
Net Debt / EBITDA Ratio	-31.46	-4.32	-2.34	-4.38	-1.67	-0.55
Net Debt / FCF Ratio	-1.42	-6.20	-3.61	2.67	-3.87	1.00
Asset Turnover	0.70	0.90	1.08	1.26	1.97	2.11
Inventory Turnover	2.30	2.74	3.28	3.72	3.37	2.87
Quick Ratio	2.77	2.63	2.94	1.70	2.70	2.05
Current Ratio	3.36	3.69	4.05	2.40	3.72	3.97
Return on Equity (ROE)	0.15%	4.49%	4.14%	4.98%	23.03%	28.82%
Return on Assets (ROA)	-0.34%	2.27%	4.56%	1.88%	10.56%	15.90%
Return on Invested Capital (ROIC)	-1.00%	6.53%	10.57%	5.45%	30.27%	48.57%
Return on Capital Employed (ROCE)	-0.60%	4.00%	8.50%	4.00%	17.30%	26.50%
Earnings Yield	0.67%	9.68%	7.22%	4.79%	10.07%	8.67%
FCF Yield	66.60%	9.57%	12.33%	-11.21%	5.15%	-6.16%
Dividend Yield	-	-	3.52%	2.36%	1.21%	1.08%
Payout Ratio	-	-	48.79%	46.95%	11.13%	7.08%
Buyback Yield / Dilution	-	0.00%	-0.15%	0.68%	-1.15%	2.04%
Total Shareholder Return	-	-	3.38%	3.04%	0.06%	3.12%

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