Daebo Magnetic 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 15, 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	86,968	95,261	127,164	253,017	497,638	323,543
Market Cap Growth	-4.04%	-25.09%	-49.74%	-49.16%	53.81%	-
Enterprise Value	87,830	95,834	123,538	249,662	-	-
Last Close Price	11640.00	12750.00	17020.00	32200.00	63600.00	41350.00
PE Ratio	-	-	-	-	22.74	64.07
PS Ratio	3.33	3.64	4.48	6.33	4.58	7.54
PB Ratio	4.84	5.30	2.41	3.63	6.25	5.52
P/TBV Ratio	5.23	5.73	2.51	3.76	6.44	5.66
P/FCF Ratio	-	-	-	-	45.39	-
P/OCF Ratio	65.82	72.10	-	-	35.11	188.63
EV/Sales Ratio	3.36	3.67	4.35	6.24	-	-
EV/EBITDA Ratio	-	-	-	83.33	-	-
EV/EBIT Ratio	-	-	-	1969.22	-	-
Debt / Equity Ratio	0.36	0.36	0.08	0.11	0.09	0.01
Debt / EBITDA Ratio	-	-	-	2.46	0.24	0.05
Debt / FCF Ratio	-	-	-	-	0.62	-
Net Debt / Equity Ratio	0.05	0.05	0.03	-0.03	-0.38	-0.40
Net Debt / EBITDA Ratio	-0.11	-0.11	-0.21	-0.77	-1.07	-3.39
Net Debt / FCF Ratio	-3.26	-3.26	-0.28	0.08	-2.79	3.86
Asset Turnover	0.40	0.40	0.32	0.40	1.28	-
Inventory Turnover	1.06	1.06	0.89	1.33	5.44	-
Quick Ratio	0.26	0.26	0.16	0.55	2.74	2.88
Current Ratio	1.16	1.16	1.42	1.93	3.55	4.18
Return on Equity (ROE)	-100.32%	-100.32%	-25.72%	-10.98%	31.66%	-
Return on Assets (ROA)	-10.08%	-10.08%	-6.92%	0.08%	19.47%	-
Return on Invested Capital (ROIC)	-31.41%	-28.61%	-16.41%	0.22%	52.28%	13.19%
Return on Capital Employed (ROCE)	-50.30%	-50.30%	-18.00%	0.20%	32.50%	9.70%
Earnings Yield	-40.82%	-37.27%	-12.39%	-3.24%	4.40%	1.56%
FCF Yield	-0.30%	-0.28%	-3.84%	-11.18%	2.20%	-1.87%
Buyback Yield / Dilution	-0.01%	-0.01%	-0.11%	1.98%	-1.50%	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.