Wavice 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	May '26 May 28, 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	154,536	105,165	88,388	-	-	-
Market Cap Growth	33.44%	18.98%	-	-	-	-
Enterprise Value	141,329	110,077	106,692	-	-	-
Last Close Price	11870.00	8400.00	7060.00	-	-	-
PE Ratio	25.56	58.54	-	-	-	-
PS Ratio	3.92	2.58	3.01	-	-	-
PB Ratio	2.55	2.05	2.63	-	-	-
P/TBV Ratio	2.57	2.07	2.69	-	-	-
P/OCF Ratio	-	132.40	-	-	-	-
EV/Sales Ratio	3.59	2.70	3.63	-	-	-
EV/EBITDA Ratio	31.90	20.57	-	-	-	-
EV/EBIT Ratio	-	175.44	-	-	-	-
Debt / Equity Ratio	0.52	0.77	0.76	1.54	-5.28	4.33
Debt / EBITDA Ratio	7.13	7.37	-	-	-	-
Net Debt / Equity Ratio	-0.22	-0.13	-0.03	0.79	-3.97	3.59
Net Debt / EBITDA Ratio	-2.98	-1.29	3.92	-2.63	-2.79	-2.62
Net Debt / FCF Ratio	1.59	0.89	0.19	-1.44	-2.28	-1.41
Asset Turnover	0.45	0.46	0.49	0.33	0.11	0.10
Inventory Turnover	1.37	1.73	1.51	1.32	1.23	1.44
Quick Ratio	2.84	2.05	1.04	0.45	0.25	0.29
Current Ratio	4.50	2.88	1.66	0.95	0.43	0.49
Return on Equity (ROE)	12.66%	4.23%	-21.94%	-310.24%	-	-1128.47%
Return on Assets (ROA)	-0.24%	0.44%	-5.02%	-11.77%	-20.73%	-17.04%
Return on Capital Employed (ROCE)	-0.40%	0.70%	-11.90%	-37.80%	-386.20%	-77.20%
Earnings Yield	3.78%	1.71%	-6.26%	-	-	-
FCF Yield	-5.38%	-7.36%	-5.97%	-	-	-
Buyback Yield / Dilution	-8.51%	-11.97%	-27.75%	-6.50%	-14.45%	-26.18%