COWINTECH 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 29, 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	194,517	183,709	147,017	304,155	223,749	294,456
Market Cap Growth	41.89%	24.96%	-51.66%	35.94%	-24.01%	35.96%
Enterprise Value	292,822	300,308	250,158	346,926	234,156	288,690
Last Close Price	16980.00	16030.00	12668.94	26015.33	20526.73	26880.45
PE Ratio	114.70	108.02	9.08	25.74	85.27	52.77
Forward PE	15.69	12.27	8.05	12.34	14.89	22.48
PS Ratio	1.26	1.19	0.60	0.91	1.11	2.77
PB Ratio	0.76	0.72	0.52	1.10	1.17	2.49
P/TBV Ratio	1.25	1.18	0.91	2.06	1.96	3.34
P/FCF Ratio	-	-	-	154.03	-	-
P/OCF Ratio	9.45	8.92	-	11.02	72.46	-
PEG Ratio	-	0.35	0.35	0.35	0.35	0.35
EV/Sales Ratio	1.89	1.94	1.02	1.03	1.16	2.72
EV/EBITDA Ratio	-	-	26.60	12.16	11.66	33.31
EV/EBIT Ratio	-	-	69.43	15.21	14.37	43.63
EV/FCF Ratio	-19.23	-	-	175.69	-	-
Debt / Equity Ratio	0.34	0.34	0.21	0.26	0.38	0.33
Debt / EBITDA Ratio	-	-	6.40	2.55	3.60	4.55
Debt / FCF Ratio	-	-	-	36.80	-	-
Net Debt / Equity Ratio	0.06	0.06	-0.02	-0.29	-0.26	-0.14
Net Debt / EBITDA Ratio	-0.73	-0.73	-0.65	-2.79	-2.48	-1.97
Net Debt / FCF Ratio	-0.93	-0.93	0.11	-40.37	2.46	1.77
Asset Turnover	0.36	0.36	0.54	0.83	0.76	0.68
Inventory Turnover	6.73	6.73	9.64	9.77	6.88	9.11
Quick Ratio	1.66	1.66	2.09	1.98	1.79	1.98
Current Ratio	1.89	1.89	2.41	2.29	2.26	2.23
Return on Equity (ROE)	-6.56%	-6.56%	3.95%	9.60%	4.94%	6.76%
Return on Assets (ROA)	-3.72%	-3.72%	0.50%	3.52%	3.85%	2.64%
Return on Invested Capital (ROIC)	-9.20%	-9.47%	1.53%	11.89%	13.46%	7.02%
Return on Capital Employed (ROCE)	-8.50%	-8.50%	1.10%	7.10%	7.00%	5.00%
Earnings Yield	0.87%	0.93%	11.02%	3.89%	1.17%	1.90%
FCF Yield	-7.83%	-8.29%	-37.84%	0.65%	-9.04%	-3.29%
Payout Ratio	128.41%	128.41%	28.62%	7.99%	34.98%	32.05%
Buyback Yield / Dilution	0.28%	0.28%	-8.84%	-0.31%	0.04%	0.51%
Total Shareholder Return	1.45%	0.28%	-8.84%	-0.31%	0.04%	0.51%

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