Innosimulation Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Mar '26 Mar 5, 2026	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Market Capitalization	31,303	131,060	-	-	-	-
Enterprise Value	-	141,726	-	-	-	-
Last Close Price	3445.00	16760.00	-	-	-	-
PS Ratio	1.65	6.73	-	-	-	-
PB Ratio	1.13	4.61	-	-	-	-
P/TBV Ratio	1.14	4.63	-	-	-	-
EV/Sales Ratio	-	7.27	-	-	-	-
EV/EBITDA Ratio	-	139.09	-	-	-	-
Debt / Equity Ratio	0.65	0.63	1.27	3.28	2.87	1.41
Debt / EBITDA Ratio	20.54	17.69	-	25.72	-	-
Net Debt / Equity Ratio	0.40	0.39	1.16	2.81	2.15	1.12
Net Debt / EBITDA Ratio	12.47	10.86	-42.51	22.04	-6.12	-11.96
Net Debt / FCF Ratio	-3.05	-1.73	-2.26	-3.25	-9.89	-2.29
Asset Turnover	0.41	0.42	0.34	0.28	0.33	0.52
Inventory Turnover	6.13	7.77	3.20	2.22	3.13	3.50
Quick Ratio	1.76	1.84	0.30	0.24	0.40	0.51
Current Ratio	2.09	2.09	0.56	0.51	0.59	0.81
Return on Equity (ROE)	-2.26%	-1.28%	-36.92%	-10.32%	-48.83%	-29.87%
Return on Assets (ROA)	-0.27%	-0.21%	-2.27%	-0.48%	-6.74%	-5.44%
Return on Invested Capital (ROIC)	-0.50%	-0.43%	-5.65%	-1.39%	-18.70%	-14.22%
Return on Capital Employed (ROCE)	-0.50%	-0.40%	-6.40%	-1.40%	-21.30%	-14.50%
Earnings Yield	-1.43%	-0.19%	-	-	-	-
FCF Yield	-11.43%	-4.87%	-	-	-	-
Buyback Yield / Dilution	-14.44%	-16.45%	-11.93%	-	-	-2.87%

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