DAEMO Engineering 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 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	55,940	66,346	73,671	77,584	114,045	44,203
Market Cap Growth	-20.00%	-9.94%	-5.04%	-31.97%	158.00%	16.07%
Enterprise Value	65,312	73,830	77,459	81,028	116,155	46,201
Last Close Price	6720.00	7970.00	8782.44	9206.53	13473.38	5188.35
PE Ratio	22.89	35.03	558.46	-	88.45	9.59
Forward PE	-	54.64	54.64	54.64	57.14	-
PS Ratio	1.28	1.63	1.78	1.75	2.08	0.89
PB Ratio	1.15	1.38	1.59	1.67	2.40	0.93
P/TBV Ratio	1.15	1.38	1.59	1.68	2.41	0.93
P/FCF Ratio	-	-	-	63.28	-	27.93
P/OCF Ratio	40.93	25.79	-	61.90	-	23.77
EV/Sales Ratio	1.50	1.81	1.88	1.83	2.12	0.93
EV/EBITDA Ratio	17.27	22.86	44.82	63.22	31.14	21.41
EV/EBIT Ratio	26.58	38.65	663.15	-	54.45	89.44
EV/FCF Ratio	-	-	-	66.08	-	29.19
Debt / Equity Ratio	0.24	0.25	0.20	0.23	0.26	0.43
Debt / EBITDA Ratio	3.04	3.65	5.35	8.27	3.32	9.50
Debt / FCF Ratio	-	-	-	8.65	-	12.95
Net Debt / Equity Ratio	0.19	0.15	0.09	0.07	0.07	0.03
Net Debt / EBITDA Ratio	2.48	2.23	2.41	2.58	0.90	0.60
Net Debt / FCF Ratio	-2.26	-2.40	-9.13	2.70	-1.52	0.82
Asset Turnover	0.67	0.65	0.66	0.67	0.73	0.64
Inventory Turnover	2.15	2.26	2.35	2.39	2.88	3.29
Quick Ratio	0.92	0.97	1.27	1.72	1.47	1.84
Current Ratio	1.74	1.88	2.50	3.23	2.75	2.74
Return on Equity (ROE)	5.12%	4.00%	0.28%	-0.52%	2.71%	10.12%
Return on Assets (ROA)	2.35%	1.89%	0.12%	-0.36%	1.78%	0.41%
Return on Invested Capital (ROIC)	3.72%	3.45%	0.05%	-0.75%	3.51%	0.84%
Return on Capital Employed (ROCE)	4.80%	3.80%	0.20%	-0.70%	3.70%	0.80%
Earnings Yield	4.38%	2.85%	0.18%	-0.32%	1.13%	10.42%
FCF Yield	-7.42%	-4.52%	-0.62%	1.58%	-1.93%	3.58%
Payout Ratio	13.60%	17.58%	252.41%	-	116.21%	7.23%
Buyback Yield / Dilution	-1.20%	-0.97%	0.95%	-	-	-