Chai Communication 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	Mar '26 Mar 31, 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	43,912	56,020	110,365	12,552	12,130	-
Market Cap Growth	-58.09%	-49.24%	779.29%	3.47%	-	-
Enterprise Value	104,815	114,530	81,032	-	-	-
Last Close Price	3935.00	5020.00	9890.00	10582.42	10227.13	-
PE Ratio	39.35	46.66	-	1.72	2.00	-
PS Ratio	0.66	0.84	1.88	0.22	0.21	-
PB Ratio	0.75	0.96	2.18	0.34	0.41	-
P/TBV Ratio	0.88	1.12	2.18	0.34	0.41	-
P/FCF Ratio	-	-	-	1.65	2.77	-
P/OCF Ratio	37.35	47.66	8.62	1.30	1.86	-
EV/Sales Ratio	1.58	1.72	1.38	-	-	-
EV/EBITDA Ratio	13.93	15.21	14.26	-	-	-
EV/EBIT Ratio	24.32	26.53	22.90	-	-	-
Debt / Equity Ratio	1.24	1.24	1.31	0.23	0.30	0.51
Debt / EBITDA Ratio	9.65	9.65	11.68	0.87	0.93	1.44
Debt / FCF Ratio	-	-	-	1.12	2.05	1.00
Net Debt / Equity Ratio	0.96	0.96	0.85	-0.49	-0.48	-0.48
Net Debt / EBITDA Ratio	7.45	7.45	7.58	-1.85	-1.50	-1.36
Net Debt / FCF Ratio	-94.40	-94.40	-0.60	-2.38	-3.30	-0.94
Asset Turnover	0.41	0.41	0.49	0.69	0.75	0.83
Quick Ratio	1.03	1.03	1.19	1.49	1.35	1.32
Current Ratio	1.29	1.29	1.27	1.59	1.46	1.41
Return on Equity (ROE)	4.62%	4.62%	-0.72%	21.92%	22.97%	35.41%
Return on Assets (ROA)	1.65%	1.65%	1.83%	6.10%	6.60%	7.82%
Return on Invested Capital (ROIC)	3.37%	3.64%	-2.83%	40.95%	47.25%	39.02%
Return on Capital Employed (ROCE)	3.40%	3.40%	3.00%	18.00%	21.80%	21.80%
Earnings Yield	2.73%	2.14%	-0.29%	58.08%	50.13%	-
FCF Yield	-1.35%	-1.06%	-65.43%	60.63%	36.12%	-
Buyback Yield / Dilution	-14.53%	-14.53%	-5.41%	-17157.54%	-5.39%	0.41%

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