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	Jul '26 Jul 9, 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	56,028	42,155	40,736	43,529	26,841	59,271
Market Cap Growth	42.83%	3.48%	-6.42%	62.18%	-54.72%	-9.26%
Enterprise Value	40,561	36,106	42,441	64,042	53,193	79,488
Last Close Price	1332.00	1448.00	1768.00	2486.00	2790.00	6270.00
PS Ratio	3.62	2.63	2.36	1.64	1.02	2.56
PB Ratio	1.03	0.79	1.07	1.38	2.80	3.68
P/TBV Ratio	1.05	0.81	1.09	1.79	-	43.15
EV/Sales Ratio	2.62	2.25	2.46	2.41	2.03	3.43
EV/EBITDA Ratio	-	-	-	155.69	-	-
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	-28.31%	-29.17%	-2.34%	-11.40%	-35.84%	-8.51%
FCF Yield	-7.11%	-5.66%	-3.38%	-10.85%	-22.23%	-10.17%
Buyback Yield / Dilution	-33.59%	-19.90%	-70.99%	-25.83%	-1.69%	-45.67%