DH AUTOLEAD 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	Jun '26 Jun 16, 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	42,491	38,928	34,288	59,888	62,818	68,144
Market Cap Growth	3.54%	13.53%	-42.75%	-4.66%	-7.82%	-16.19%
Enterprise Value	129,811	103,471	101,785	115,456	99,805	132,248
Last Close Price	2685.00	2460.00	2118.11	3566.78	4980.56	5324.60
PE Ratio	3.48	2.79	15.04	-	2.64	8.21
PS Ratio	0.11	0.11	0.13	0.25	0.28	0.38
PB Ratio	0.34	0.35	0.35	0.71	0.71	1.04
P/TBV Ratio	0.48	0.50	0.61	0.85	0.83	1.28
P/FCF Ratio	-	-	-	-	12.96	-
P/OCF Ratio	-	3.25	5.48	4.93	3.16	11.55
EV/Sales Ratio	0.35	0.29	0.38	0.49	0.44	0.74
EV/EBITDA Ratio	3.63	2.98	7.42	6.20	3.47	7.78
EV/EBIT Ratio	4.76	3.99	13.39	10.06	4.54	11.62
EV/FCF Ratio	-	-	-	-	20.59	-
Debt / Equity Ratio	0.78	0.84	0.77	0.77	1.00	1.60
Debt / EBITDA Ratio	2.75	2.68	5.47	3.51	3.06	6.18
Debt / FCF Ratio	-	-	-	-	18.16	-
Net Debt / Equity Ratio	0.59	0.54	0.56	0.24	0.46	0.88
Net Debt / EBITDA Ratio	2.10	1.71	3.97	1.12	1.41	3.39
Net Debt / FCF Ratio	-2.20	-4.26	-3.78	-5.23	8.40	-7.43
Asset Turnover	1.21	1.21	1.13	1.08	1.00	0.92
Inventory Turnover	4.75	4.95	5.30	5.61	5.78	6.05
Quick Ratio	0.71	0.63	0.52	0.69	0.73	0.60
Current Ratio	1.46	1.30	1.10	1.11	1.27	1.10
Return on Equity (ROE)	12.80%	13.88%	2.52%	-8.71%	30.98%	14.26%
Return on Assets (ROA)	5.47%	5.53%	1.99%	3.28%	6.09%	3.64%
Return on Invested Capital (ROIC)	11.16%	12.22%	2.70%	9.78%	13.71%	8.37%
Return on Capital Employed (ROCE)	14.40%	15.60%	5.10%	11.50%	16.60%	12.50%
Earnings Yield	33.03%	35.82%	6.65%	-12.58%	37.95%	12.19%
FCF Yield	-79.09%	-35.70%	-42.03%	-6.63%	7.72%	-11.39%
Payout Ratio	7.10%	7.14%	-	-	9.59%	26.21%
Buyback Yield / Dilution	-28.84%	-26.94%	-22.62%	31.42%	-4.06%	-58.43%