IDP Corp. Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 18, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	63,064	45,842	45,131	60,263	51,834	52,498
Market Cap Growth	27.39%	1.58%	-25.11%	16.26%	-1.26%	-
Enterprise Value	29,830	12,427	19,649	37,543	28,568	31,945
Last Close Price	5290.00	3570.97	3140.56	4044.03	3370.71	3348.05
PE Ratio	5.30	4.00	7.54	5.83	12.18	32.42
PS Ratio	1.29	0.99	1.24	1.40	1.99	2.80
PB Ratio	0.94	0.73	0.83	1.19	1.26	1.41
P/TBV Ratio	0.95	0.74	0.84	1.20	1.27	1.42
P/FCF Ratio	9.10	3.58	6.43	43.15	16.44	52.38
P/OCF Ratio	6.34	3.16	6.08	28.41	10.88	21.51
EV/Sales Ratio	0.61	0.27	0.54	0.87	1.10	1.71
EV/EBITDA Ratio	2.20	1.02	2.98	2.81	5.95	11.75
EV/EBIT Ratio	2.42	1.12	3.55	3.03	7.29	15.84
EV/FCF Ratio	4.30	0.97	2.80	26.88	9.06	31.87
Debt / Equity Ratio	-	0.01	0.00	0.02	0.01	0.01
Debt / EBITDA Ratio	-	0.06	0.01	0.09	0.06	0.16
Debt / FCF Ratio	-	0.06	0.01	0.85	0.09	0.42
Net Debt / Equity Ratio	-0.50	-0.55	-0.53	-0.48	-0.59	-0.57
Net Debt / EBITDA Ratio	-2.48	-2.84	-4.40	-1.83	-5.08	-7.88
Net Debt / FCF Ratio	-4.85	-2.70	-4.13	-17.54	-7.73	-21.36
Asset Turnover	0.72	0.74	0.63	0.83	0.61	0.56
Inventory Turnover	1.72	1.67	1.30	1.81	2.05	1.55
Quick Ratio	10.33	8.68	13.55	5.12	6.27	12.95
Current Ratio	14.12	11.37	20.16	7.53	8.09	16.44
Return on Equity (ROE)	19.36%	19.69%	11.44%	22.54%	10.88%	5.35%
Return on Assets (ROA)	11.34%	11.06%	6.03%	14.85%	5.70%	3.79%
Return on Invested Capital (ROIC)	30.99%	34.27%	18.41%	46.07%	20.46%	11.97%
Return on Capital Employed (ROCE)	18.20%	17.50%	10.10%	24.30%	9.40%	5.40%
Earnings Yield	19.25%	25.02%	13.26%	17.14%	8.21%	3.08%
FCF Yield	10.99%	27.93%	15.55%	2.32%	6.08%	1.91%
Dividend Yield	3.27%	4.76%	-	-	-	-
Payout Ratio	17.39%	13.75%	33.26%	9.64%	12.47%	-
Buyback Yield / Dilution	6.66%	3.31%	0.08%	-	-14.26%	-9.44%
Total Shareholder Return	9.93%	8.07%	0.08%	-	-14.26%	-9.44%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.