COPUS KOREA 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 20, 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	20,545	36,822	28,188	71,686	95,580	106,909
Market Cap Growth	-44.09%	30.63%	-60.68%	-25.00%	-10.60%	33.18%
Enterprise Value	34,379	49,599	43,613	101,708	125,665	107,330
Last Close Price	471.00	879.00	764.00	1943.00	2730.58	2963.59
PE Ratio	-	-	-	21.71	-	13.21
PS Ratio	0.62	1.12	0.67	1.63	3.27	3.16
PB Ratio	0.81	1.45	0.88	1.26	2.01	2.19
P/TBV Ratio	-	-	-	-	22.51	4.30
P/FCF Ratio	31.76	56.93	-	2.03	5.61	19.26
P/OCF Ratio	31.06	55.67	-	2.03	5.59	17.98
EV/Sales Ratio	1.04	1.51	1.04	2.31	4.29	3.17
EV/EBITDA Ratio	5.83	8.41	10.84	4.00	7.51	6.93
EV/EBIT Ratio	-	-	-	55.91	15.12	10.54
EV/FCF Ratio	53.15	76.68	-	2.88	7.38	19.34
Debt / Equity Ratio	1.10	1.10	1.21	1.02	1.28	0.95
Debt / EBITDA Ratio	4.74	4.74	9.69	2.27	3.65	2.98
Debt / FCF Ratio	43.24	43.24	-	1.64	3.59	8.31
Net Debt / Equity Ratio	0.53	0.53	0.49	0.41	0.53	0.08
Net Debt / EBITDA Ratio	2.28	2.28	3.87	0.90	1.51	0.26
Net Debt / FCF Ratio	20.79	20.79	-26.46	0.65	1.48	0.72
Asset Turnover	0.43	0.43	0.38	0.32	0.24	0.43
Inventory Turnover	-	-	-	2.67	1.37	24.93
Quick Ratio	0.56	0.56	0.57	0.54	0.49	1.00
Current Ratio	0.69	0.69	0.63	0.65	0.73	1.02
Return on Equity (ROE)	-47.20%	-47.20%	-55.35%	7.10%	-2.97%	18.61%
Return on Assets (ROA)	-5.29%	-5.29%	-16.97%	0.82%	4.17%	8.01%
Return on Invested Capital (ROIC)	-16.62%	-15.00%	-47.35%	1.82%	13.23%	20.29%
Return on Capital Employed (ROCE)	-24.70%	-24.70%	-82.50%	3.10%	16.60%	18.60%
Earnings Yield	-65.09%	-36.32%	-88.73%	4.61%	-1.50%	7.57%
FCF Yield	3.15%	1.76%	-2.09%	49.31%	17.81%	5.19%
Dividend Yield	-	-	-	0.52%	0.37%	-
Payout Ratio	-	-	-	10.55%	-	4.01%
Buyback Yield / Dilution	-3.57%	-3.57%	19.17%	-32.34%	1.13%	-11.29%
Total Shareholder Return	-3.57%	-3.57%	19.17%	-31.82%	1.49%	-11.29%

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