Dynamic solution 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	68,815	210,775	203,680	217,644	134,203	296,356
Market Cap Growth	-67.29%	3.48%	-6.42%	62.18%	-54.72%	-9.26%
Enterprise Value	53,348	204,725	205,385	238,158	160,555	316,572
Last Close Price	818.00	3620.00	4420.00	6215.00	6975.00	15675.00
PS Ratio	4.45	13.13	11.79	8.18	5.12	12.80
PB Ratio	1.27	3.96	5.32	6.92	14.02	18.40
P/TBV Ratio	1.29	4.04	5.46	8.96	-	215.75
EV/Sales Ratio	3.45	12.75	11.89	8.95	6.13	13.67
EV/EBITDA Ratio	-	-	-	578.95	-	-
Debt / Equity Ratio	0.26	0.34	0.63	0.87	3.03	1.50
Debt / EBITDA Ratio	-	-	-	66.41	-	-
Net Debt / Equity Ratio	-0.28	-0.28	-0.08	0.11	2.76	1.14
Net Debt / EBITDA Ratio	4.79	9.69	2.38	8.48	-5.73	-4.06
Net Debt / FCF Ratio	3.84	6.31	2.20	-0.74	-4.43	-3.05
Asset Turnover	0.21	0.21	0.24	0.44	0.51	0.42
Inventory Turnover	2.60	2.53	2.79	4.26	4.38	4.02
Quick Ratio	1.84	2.01	1.19	0.99	0.26	0.41
Current Ratio	2.20	2.28	1.52	1.17	0.44	0.64
Return on Equity (ROE)	-31.87%	-23.65%	-6.94%	-27.02%	-74.94%	-28.03%
Return on Assets (ROA)	-3.85%	-2.42%	-2.98%	-2.04%	-9.16%	-9.11%
Return on Capital Employed (ROCE)	-7.50%	-4.80%	-7.50%	-4.60%	-35.10%	-28.10%
Earnings Yield	-23.05%	-5.83%	-0.47%	-2.28%	-7.17%	-1.70%
FCF Yield	-5.79%	-1.13%	-0.68%	-2.17%	-4.45%	-2.03%
Buyback Yield / Dilution	-33.74%	-19.90%	-70.99%	-25.83%	-1.69%	-45.67%