NEXTIN 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 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	740,261	733,123	523,171	713,316	496,340	582,879
Market Cap Growth	25.92%	40.13%	-26.66%	43.71%	-14.85%	9.02%
Enterprise Value	773,236	749,545	497,100	696,475	450,589	556,874
Last Close Price	72600.00	71900.00	50740.04	68267.10	48679.87	58229.18
PE Ratio	-	-	13.61	23.06	11.43	32.25
Forward PE	19.71	22.19	11.70	9.71	8.11	15.97
PS Ratio	11.06	10.96	4.60	8.11	4.32	10.21
PB Ratio	4.92	4.87	3.32	5.62	4.98	8.88
P/TBV Ratio	5.05	5.01	3.36	5.66	5.03	8.88
P/FCF Ratio	-	-	19.58	-	10.66	93.05
P/OCF Ratio	-	-	12.24	1797.04	9.71	56.02
EV/Sales Ratio	11.56	11.20	4.37	7.92	3.92	9.75
EV/EBITDA Ratio	-	222.11	9.67	17.67	7.71	22.99
EV/EBIT Ratio	-	-	10.58	19.26	7.97	25.23
EV/FCF Ratio	-18.73	-	18.60	-	9.68	88.90
Debt / Equity Ratio	0.35	0.35	0.07	0.01	0.02	0.01
Debt / EBITDA Ratio	15.53	15.53	0.20	0.04	0.03	0.03
Debt / FCF Ratio	-	-	0.39	-	0.03	0.13
Net Debt / Equity Ratio	0.22	0.22	-0.17	-0.09	-0.58	-0.40
Net Debt / EBITDA Ratio	9.65	9.65	-0.53	-0.30	-0.99	-1.10
Net Debt / FCF Ratio	-0.79	-0.79	-1.02	0.29	-1.25	-4.24
Asset Turnover	0.32	0.32	0.68	0.67	1.17	0.88
Inventory Turnover	0.60	0.60	0.64	0.63	1.57	1.56
Quick Ratio	0.58	0.58	2.70	1.56	3.32	4.10
Current Ratio	1.95	1.95	5.73	5.44	4.93	6.25
Return on Equity (ROE)	-1.72%	-1.72%	27.00%	27.30%	52.53%	32.42%
Return on Assets (ROA)	-0.35%	-0.35%	17.64%	17.11%	35.84%	21.19%
Return on Invested Capital (ROIC)	-0.66%	-0.74%	30.05%	37.96%	109.65%	57.09%
Return on Capital Employed (ROCE)	-0.70%	-0.70%	27.60%	28.10%	56.00%	33.20%
Earnings Yield	-0.33%	-0.34%	7.34%	4.34%	8.75%	3.10%
FCF Yield	-5.58%	-5.63%	5.11%	-5.79%	9.38%	1.07%
Dividend Yield	0.70%	0.71%	0.98%	0.73%	1.03%	0.86%
Payout Ratio	-	-	13.25%	15.95%	11.15%	-
Buyback Yield / Dilution	1.05%	1.05%	0.06%	0.44%	0.11%	-12.98%
Total Shareholder Return	1.74%	1.76%	1.05%	1.18%	1.14%	-12.12%

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